Property Info
- MLS TB8433945
- Unit No -
- Bedrooms 4
- Bathrooms 3
- Area (sqft) 1948
- Living Area (sqft) 1948
- Foundation Block, Crawlspace, Other
- Min Lease Block, Crawlspace, Other
Interior Features
- Ceiling Fans(s)
- Kitchen/Family Room Combo
- Other
- Thermostat
Cash Flow
| Cap Rate1.7 | Gross Yield2.3% | Annual Rent$17,400.00 | Property Taxes$4,787.25 | Operating Expenses0 |
| Year 1 | Year 5 | Year 10 | ||||
| Expected Rent | $17,400.00 $1,450.00 / mo | $87,000.00 $1,450.00 / mo | $174,000.00 $1,450.00 / mo | |||
| Estimated Expenses | $4,787.25 | $23,936.25 | $47,872.50 | |||
| Net Cash Flow | $12,612.75 | $63,063.75 | $126,127.50 |