Property Info
- MLS TB8439193
- Unit No -
- Bedrooms 4
- Bathrooms 2
- Area (sqft) 1815
- Living Area (sqft) 1715
- Foundation Stem Wall
- Min Lease -
Interior Features
- Ceiling Fans(s)
Cash Flow
| Cap Rate7.0 | Gross Yield8.2% | Annual Rent$37,800.00 | Property Taxes$5,749.98 | Operating Expenses0 |
| Year 1 | Year 5 | Year 10 | ||||
| Expected Rent | $37,800.00 $3,150.00 / mo | $189,000.00 $3,150.00 / mo | $378,000.00 $3,150.00 / mo | |||
| Estimated Expenses | $5,749.98 | $28,749.90 | $57,499.80 | |||
| Net Cash Flow | $32,050.02 | $160,250.10 | $320,500.20 |