Property Info
- MLS TB8408547
- Unit No 1
- Bedrooms 4
- Bathrooms 2
- Area (sqft) -
- Living Area (sqft) 1744
- Foundation Slab
- Min Lease Slab
Interior Features
- Primary Bedroom Main Floor
- Thermostat
Cash Flow
| Cap Rate3.0 | Gross Yield3.7% | Annual Rent$18,600.00 | Property Taxes$3,851.00 | Operating Expenses0 |
| Year 1 | Year 5 | Year 10 | ||||
| Expected Rent | $18,600.00 $1,550.00 / mo | $93,000.00 $1,550.00 / mo | $186,000.00 $1,550.00 / mo | |||
| Estimated Expenses | $3,851.00 | $19,255.00 | $38,510.00 | |||
| Net Cash Flow | $14,749.00 | $73,745.00 | $147,490.00 |