Property Info
- MLS TB8435938
- Unit No -
- Bedrooms 4
- Bathrooms 2
- Area (sqft) 2064
- Living Area (sqft) 2000
- Foundation Slab
- Min Lease Slab
Interior Features
- Ceiling Fans(s)
- Eat-in Kitchen
- Window Treatments
Cash Flow
| Cap Rate6.9 | Gross Yield8.1% | Annual Rent$27,000.00 | Property Taxes$3,847.00 | Operating Expenses0 |
| Year 1 | Year 5 | Year 10 | ||||
| Expected Rent | $27,000.00 $2,250.00 / mo | $135,000.00 $2,250.00 / mo | $270,000.00 $2,250.00 / mo | |||
| Estimated Expenses | $3,847.00 | $19,235.00 | $38,470.00 | |||
| Net Cash Flow | $23,153.00 | $115,765.00 | $231,530.00 |