Property Info
- MLS TB8390003
- Unit No -
- Bedrooms 4
- Bathrooms 2
- Area (sqft) -
- Living Area (sqft) 1568
- Foundation Slab
- Min Lease Slab
Interior Features
- Eat-in Kitchen
- Kitchen/Family Room Combo
- Primary Bedroom Main Floor
- Split Bedroom
- Thermostat
- Window Treatments
Cash Flow
| Cap Rate6.8 | Gross Yield8.1% | Annual Rent$22,140.00 | Property Taxes$3,564.66 | Operating Expenses0 |
| Year 1 | Year 5 | Year 10 | ||||
| Expected Rent | $22,140.00 $1,845.00 / mo | $110,700.00 $1,845.00 / mo | $221,400.00 $1,845.00 / mo | |||
| Estimated Expenses | $3,564.66 | $17,823.30 | $35,646.60 | |||
| Net Cash Flow | $18,575.34 | $92,876.70 | $185,753.40 |