Property Info
- MLS TB8438117
- Unit No -
- Bedrooms 4
- Bathrooms 2
- Area (sqft) 2190
- Living Area (sqft) 1596
- Foundation Stem Wall
- Min Lease -
Interior Features
- Ceiling Fans(s)
- High Ceilings
- Thermostat
- Walk-In Closet(s)
Cash Flow
| Cap Rate5.6 | Gross Yield7.3% | Annual Rent$39,600.00 | Property Taxes$9,542.82 | Operating Expenses0 |
| Year 1 | Year 5 | Year 10 | ||||
| Expected Rent | $39,600.00 $3,300.00 / mo | $198,000.00 $3,300.00 / mo | $396,000.00 $3,300.00 / mo | |||
| Estimated Expenses | $9,542.82 | $47,714.10 | $95,428.20 | |||
| Net Cash Flow | $30,057.18 | $150,285.90 | $300,571.80 |