Property Info
- MLS TB8417670
- Unit No -
- Bedrooms 4
- Bathrooms 2
- Area (sqft) 4636
- Living Area (sqft) 1860
- Foundation Stilt/On Piling
- Min Lease Stilt/On Piling
Interior Features
- Ceiling Fans(s)
- Thermostat
Cash Flow
| Cap Rate4.5 | Gross Yield5.9% | Annual Rent$49,800.00 | Property Taxes$11,373.00 | Operating Expenses0 |
| Year 1 | Year 5 | Year 10 | ||||
| Expected Rent | $49,800.00 $4,150.00 / mo | $249,000.00 $4,150.00 / mo | $498,000.00 $4,150.00 / mo | |||
| Estimated Expenses | $11,373.00 | $56,865.00 | $113,730.00 | |||
| Net Cash Flow | $38,427.00 | $192,135.00 | $384,270.00 |