Property Info
- MLS TB8412044
- Unit No -
- Bedrooms 4
- Bathrooms 4
- Area (sqft) 2436
- Living Area (sqft) 1655
- Foundation Other
- Min Lease Other
Interior Features
- Ceiling Fans(s)
- Kitchen/Family Room Combo
- Open Floorplan
- Split Bedroom
- Thermostat
Cash Flow
| Cap Rate2.0 | Gross Yield2.6% | Annual Rent$15,600.00 | Property Taxes$3,855.48 | 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 | $3,855.48 | $19,277.40 | $38,554.80 | |||
| Net Cash Flow | $11,744.52 | $58,722.60 | $117,445.20 |