Property Info
- MLS TB8408388
- Unit No -
- Bedrooms 4
- Bathrooms 2
- Area (sqft) 1187
- Living Area (sqft) 1187
- Foundation Slab
- Min Lease Slab
Interior Features
- Ceiling Fans(s)
Cash Flow
Cap Rate13.4 | Gross Yield14.8% | Annual Rent$54,600.00 | Property Taxes$5,118.37 | Operating Expenses0 |
Year 1 | Year 5 | Year 10 | ||||
Expected Rent | $54,600.00 $4,550.00 / mo | $273,000.00 $4,550.00 / mo | $546,000.00 $4,550.00 / mo | |||
Estimated Expenses | $5,118.37 | $25,591.85 | $51,183.70 | |||
Net Cash Flow | $49,481.63 | $247,408.15 | $494,816.30 |