Property Info
- MLS TB8437285
- Unit No -
- Bedrooms 4
- Bathrooms 3
- Area (sqft) 2897
- Living Area (sqft) 2096
- Foundation Slab
- Min Lease Slab
Interior Features
- Ceiling Fans(s)
Cash Flow
| Cap Rate5.4 | Gross Yield6.8% | Annual Rent$39,000.00 | Property Taxes$7,680.53 | Operating Expenses0 |
| Year 1 | Year 5 | Year 10 | ||||
| Expected Rent | $39,000.00 $3,250.00 / mo | $195,000.00 $3,250.00 / mo | $390,000.00 $3,250.00 / mo | |||
| Estimated Expenses | $7,680.53 | $38,402.65 | $76,805.30 | |||
| Net Cash Flow | $31,319.47 | $156,597.35 | $313,194.70 |