Property Info
- MLS TB8405674
- Unit No -
- Bedrooms 4
- Bathrooms 2
- Area (sqft) -
- Living Area (sqft) 1354
- Foundation Concrete Perimeter, Crawlspace
- Min Lease Concrete Perimeter, Crawlspace
Interior Features
- Ninguno
Cash Flow
| Cap Rate10.5 | Gross Yield11.7% | Annual Rent$31,452.00 | Property Taxes$3,141.00 | Operating Expenses0 |
| Year 1 | Year 5 | Year 10 | ||||
| Expected Rent | $31,452.00 $2,621.00 / mo | $157,260.00 $2,621.00 / mo | $314,520.00 $2,621.00 / mo | |||
| Estimated Expenses | $3,141.00 | $15,705.00 | $31,410.00 | |||
| Net Cash Flow | $28,311.00 | $141,555.00 | $283,110.00 |