Property Info
- MLS TB8430879
- Unit No -
- Bedrooms 4
- Bathrooms 2
- Area (sqft) 1800
- Living Area (sqft) 3050
- Foundation Crawlspace, Slab
- Min Lease Crawlspace, Slab
Interior Features
- Built-in Features
- Ceiling Fans(s)
Cash Flow
| Cap Rate3.2 | Gross Yield3.7% | Annual Rent$33,600.00 | Property Taxes$4,506.70 | Operating Expenses0 |
| Year 1 | Year 5 | Year 10 | ||||
| Expected Rent | $33,600.00 $2,800.00 / mo | $168,000.00 $2,800.00 / mo | $336,000.00 $2,800.00 / mo | |||
| Estimated Expenses | $4,506.70 | $22,533.50 | $45,067.00 | |||
| Net Cash Flow | $29,093.30 | $145,466.50 | $290,933.00 |