Property Info
- MLS TB8414807
- Unit No -
- Bedrooms 4
- Bathrooms 3
- Area (sqft) 1710
- Living Area (sqft) 1710
- Foundation Slab
- Min Lease -
Interior Features
- Other
Cash Flow
| Cap Rate2.4 | Gross Yield3.2% | Annual Rent$12,000.00 | Property Taxes$3,090.08 | Operating Expenses0 |
| Year 1 | Year 5 | Year 10 | ||||
| Expected Rent | $12,000.00 $1,000.00 / mo | $60,000.00 $1,000.00 / mo | $120,000.00 $1,000.00 / mo | |||
| Estimated Expenses | $3,090.08 | $15,450.40 | $30,900.80 | |||
| Net Cash Flow | $8,909.92 | $44,549.60 | $89,099.20 |