Property Info
- MLS TB8443885
- Unit No -
- Bedrooms 4
- Bathrooms 4
- Area (sqft) 3000
- Living Area (sqft) 2800
- Foundation Basement, Concrete Perimeter, Cr
- Min Lease Basement, Concrete Perimeter, Cr
Interior Features
- Built-in Features
- Ceiling Fans(s)
- High Ceilings
- Living Room/Dining Room Combo
- Primary Bedroom Main Floor
- Split Bedroom
- Thermostat
- Walk-In Closet(s)
- Window Treatments
Cash Flow
| Cap Rate1.5 | Gross Yield1.9% | Annual Rent$14,400.00 | Property Taxes$3,242.00 | Operating Expenses0 |
| Year 1 | Year 5 | Year 10 | ||||
| Expected Rent | $14,400.00 $1,200.00 / mo | $72,000.00 $1,200.00 / mo | $144,000.00 $1,200.00 / mo | |||
| Estimated Expenses | $3,242.00 | $16,210.00 | $32,420.00 | |||
| Net Cash Flow | $11,158.00 | $55,790.00 | $111,580.00 |