Property Info
- MLS TB8391010
- Unit No -
- Bedrooms 4
- Bathrooms 2
- Area (sqft) -
- Living Area (sqft) 1379
- Foundation Slab
- Min Lease Slab
Interior Features
- Primary Bedroom Main Floor
Cash Flow
| Cap Rate10.8 | Gross Yield11.8% | Annual Rent$43,200.00 | Property Taxes$3,764.00 | Operating Expenses0 |
| Year 1 | Year 5 | Year 10 | ||||
| Expected Rent | $43,200.00 $3,600.00 / mo | $216,000.00 $3,600.00 / mo | $432,000.00 $3,600.00 / mo | |||
| Estimated Expenses | $3,764.00 | $18,820.00 | $37,640.00 | |||
| Net Cash Flow | $39,436.00 | $197,180.00 | $394,360.00 |