Property Info
- MLS TB8437866
- Unit No -
- Bedrooms 4
- Bathrooms 1
- Area (sqft) 990
- Living Area (sqft) 990
- Foundation Slab
- Min Lease Slab
Interior Features
- Primary Bedroom Main Floor
Cash Flow
| Cap Rate10.2 | Gross Yield11.4% | Annual Rent$28,464.00 | Property Taxes$3,022.02 | Operating Expenses0 |
| Year 1 | Year 5 | Year 10 | ||||
| Expected Rent | $28,464.00 $2,372.00 / mo | $142,320.00 $2,372.00 / mo | $284,640.00 $2,372.00 / mo | |||
| Estimated Expenses | $3,022.02 | $15,110.10 | $30,220.20 | |||
| Net Cash Flow | $25,441.98 | $127,209.90 | $254,419.80 |