Property Info
- MLS TB8413905
- Unit No A
- Bedrooms 4
- Bathrooms 2
- Area (sqft) 2216
- Living Area (sqft) 2168
- Foundation Crawlspace
- Min Lease Crawlspace
Interior Features
- Ceiling Fans(s)
- High Ceilings
- Kitchen/Family Room Combo
- Open Floorplan
- Solid Surface Counters
- Solid Wood Cabinets
- Window Treatments
Cash Flow
| Cap Rate2.7 | Gross Yield3.3% | Annual Rent$21,300.00 | Property Taxes$3,991.51 | Operating Expenses0 |
| Year 1 | Year 5 | Year 10 | ||||
| Expected Rent | $21,300.00 $1,775.00 / mo | $106,500.00 $1,775.00 / mo | $213,000.00 $1,775.00 / mo | |||
| Estimated Expenses | $3,991.51 | $19,957.55 | $39,915.10 | |||
| Net Cash Flow | $17,308.49 | $86,542.45 | $173,084.90 |