Property Info
- MLS TB8422274
- Unit No -
- Bedrooms 4
- Bathrooms 1
- Area (sqft) 1417
- Living Area (sqft) 1269
- Foundation Slab
- Min Lease Slab
Interior Features
- Ceiling Fans(s)
- Eat-in Kitchen
- Solid Wood Cabinets
- Thermostat
Cash Flow
| Cap Rate6.4 | Gross Yield8.1% | Annual Rent$28,200.00 | Property Taxes$5,830.34 | Operating Expenses0 |
| Year 1 | Year 5 | Year 10 | ||||
| Expected Rent | $28,200.00 $2,350.00 / mo | $141,000.00 $2,350.00 / mo | $282,000.00 $2,350.00 / mo | |||
| Estimated Expenses | $5,830.34 | $29,151.70 | $58,303.40 | |||
| Net Cash Flow | $22,369.66 | $111,848.30 | $223,696.60 |