Property Info
- MLS TB8438970
- Unit No -
- Bedrooms 4
- Bathrooms 4
- Area (sqft) 2075
- Living Area (sqft) 2075
- Foundation Other
- Min Lease Other
Interior Features
- Built-in Features
- Ceiling Fans(s)
- Eat-in Kitchen
- Living Room/Dining Room Combo
- Open Floorplan
- Split Bedroom
- Thermostat
- Window Treatments
Cash Flow
| Cap Rate7.1 | Gross Yield8% | Annual Rent$51,000.00 | Property Taxes$5,565.00 | Operating Expenses0 |
| Year 1 | Year 5 | Year 10 | ||||
| Expected Rent | $51,000.00 $4,250.00 / mo | $255,000.00 $4,250.00 / mo | $510,000.00 $4,250.00 / mo | |||
| Estimated Expenses | $5,565.00 | $27,825.00 | $55,650.00 | |||
| Net Cash Flow | $45,435.00 | $227,175.00 | $454,350.00 |