Property Info
- MLS TB8438756
- Unit No -
- Bedrooms 4
- Bathrooms 3
- Area (sqft) 2613
- Living Area (sqft) 1797
- Foundation Slab
- Min Lease Slab
Interior Features
- Ceiling Fans(s)
- Eat-in Kitchen
- Open Floorplan
- Primary Bedroom Main Floor
Cash Flow
| Cap Rate9.6 | Gross Yield10.2% | Annual Rent$43,200.00 | Property Taxes$2,458.75 | Operating Expenses0 |
| Year 1 | Year 5 | Year 10 | ||||
| Expected Rent | $43,200.00 $3,600.00 / mo | $216,000.00 $3,600.00 / mo | $432,000.00 $3,600.00 / mo | |||
| Estimated Expenses | $2,458.75 | $12,293.75 | $24,587.50 | |||
| Net Cash Flow | $40,741.25 | $203,706.25 | $407,412.50 |