Property Info
- MLS TB8393680
- Unit No -
- Bedrooms 4
- Bathrooms 3
- Area (sqft) -
- Living Area (sqft) 2118
- Foundation Crawlspace
- Min Lease Crawlspace
Interior Features
- Built-in Features
- Ceiling Fans(s)
- Crown Molding
- Eat-in Kitchen
- Solid Surface Counters
Cash Flow
| Cap Rate1.5 | Gross Yield1.9% | Annual Rent$15,780.00 | Property Taxes$3,731.36 | Operating Expenses0 |
| Year 1 | Year 5 | Year 10 | ||||
| Expected Rent | $15,780.00 $1,315.00 / mo | $78,900.00 $1,315.00 / mo | $157,800.00 $1,315.00 / mo | |||
| Estimated Expenses | $3,731.36 | $18,656.80 | $37,313.60 | |||
| Net Cash Flow | $12,048.64 | $60,243.20 | $120,486.40 |