Property Info
- MLS TB8412161
- Unit No -
- Bedrooms 4
- Bathrooms 2
- Area (sqft) -
- Living Area (sqft) 1316
- Foundation Slab
- Min Lease Slab
Interior Features
- Solid Surface Counters
- Solid Wood Cabinets
Cash Flow
| Cap Rate1.7 | Gross Yield2.9% | Annual Rent$9,600.00 | Property Taxes$4,035.41 | Operating Expenses0 |
| Year 1 | Year 5 | Year 10 | ||||
| Expected Rent | $9,600.00 $800.00 / mo | $48,000.00 $800.00 / mo | $96,000.00 $800.00 / mo | |||
| Estimated Expenses | $4,035.41 | $20,177.05 | $40,354.10 | |||
| Net Cash Flow | $5,564.59 | $27,822.95 | $55,645.90 |