Property Info
- MLS TB8390004
- Unit No -
- Bedrooms 4
- Bathrooms 2
- Area (sqft) -
- Living Area (sqft) 1634
- Foundation Slab
- Min Lease Slab
Interior Features
- Ceiling Fans(s)
- Eat-in Kitchen
- Kitchen/Family Room Combo
Cash Flow
| Cap Rate6.8 | Gross Yield8.1% | Annual Rent$22,140.00 | Property Taxes$3,538.08 | 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 | $3,538.08 | $17,690.40 | $35,380.80 | |||
| Net Cash Flow | $18,601.92 | $93,009.60 | $186,019.20 |
