Property Info
- MLS TB8434950
- Unit No -
- Bedrooms 4
- Bathrooms 4
- Area (sqft) 1808
- Living Area (sqft) 1768
- Foundation Slab
- Min Lease Slab
Interior Features
- Ceiling Fans(s)
Cash Flow
| Cap Rate11.0 | Gross Yield11.9% | Annual Rent$52,800.00 | Property Taxes$3,700.91 | Operating Expenses0 |
| Year 1 | Year 5 | Year 10 | ||||
| Expected Rent | $52,800.00 $4,400.00 / mo | $264,000.00 $4,400.00 / mo | $528,000.00 $4,400.00 / mo | |||
| Estimated Expenses | $3,700.91 | $18,504.55 | $37,009.10 | |||
| Net Cash Flow | $49,099.09 | $245,495.45 | $490,990.90 |