Property Info
- MLS TB8390703
- Unit No -
- Bedrooms 4
- Bathrooms 2
- Area (sqft) -
- Living Area (sqft) 1849
- Foundation Slab
- Min Lease -
Interior Features
- Ceiling Fans(s)
- Eat-in Kitchen
- Thermostat
Cash Flow
| Cap Rate6.6 | Gross Yield7.9% | Annual Rent$33,600.00 | Property Taxes$5,598.13 | Operating Expenses0 |
| Year 1 | Year 5 | Year 10 | ||||
| Expected Rent | $33,600.00 $2,800.00 / mo | $168,000.00 $2,800.00 / mo | $336,000.00 $2,800.00 / mo | |||
| Estimated Expenses | $5,598.13 | $27,990.65 | $55,981.30 | |||
| Net Cash Flow | $28,001.87 | $140,009.35 | $280,018.70 |