Property Info
- MLS TB8421933
- Unit No -
- Bedrooms 4
- Bathrooms 2
- Area (sqft) 1916
- Living Area (sqft) 1516
- Foundation Crawlspace, Slab
- Min Lease Crawlspace, Slab
Interior Features
- Other
Cash Flow
| Cap Rate8.1 | Gross Yield8.6% | Annual Rent$49,200.00 | Property Taxes$2,633.65 | Operating Expenses0 |
| Year 1 | Year 5 | Year 10 | ||||
| Expected Rent | $49,200.00 $4,100.00 / mo | $246,000.00 $4,100.00 / mo | $492,000.00 $4,100.00 / mo | |||
| Estimated Expenses | $2,633.65 | $13,168.25 | $26,336.50 | |||
| Net Cash Flow | $46,566.35 | $232,831.75 | $465,663.50 |