Property Info
- MLS TB8402596
- Unit No -
- Bedrooms 4
- Bathrooms 3
- Area (sqft) -
- Living Area (sqft) 1600
- Foundation Slab
- Min Lease Slab
Interior Features
- Ceiling Fans(s)
- Thermostat
- Tray Ceiling(s)
Cash Flow
| Cap Rate2.6 | Gross Yield3.4% | Annual Rent$15,600.00 | Property Taxes$3,549.87 | Operating Expenses0 |
| Year 1 | Year 5 | Year 10 | ||||
| Expected Rent | $15,600.00 $1,300.00 / mo | $78,000.00 $1,300.00 / mo | $156,000.00 $1,300.00 / mo | |||
| Estimated Expenses | $3,549.87 | $17,749.35 | $35,498.70 | |||
| Net Cash Flow | $12,050.13 | $60,250.65 | $120,501.30 |