Property Info
- MLS TB8446347
- Unit No -
- Bedrooms 5
- Bathrooms 3
- Area (sqft) 1521
- Living Area (sqft) 1521
- Foundation Slab
- Min Lease Slab
Interior Features
- Living Room/Dining Room Combo
Cash Flow
| Cap Rate11.1 | Gross Yield12.1% | Annual Rent$28,800.00 | Property Taxes$2,210.13 | Operating Expenses0 |
| Year 1 | Year 5 | Year 10 | ||||
| Expected Rent | $28,800.00 $2,400.00 / mo | $144,000.00 $2,400.00 / mo | $288,000.00 $2,400.00 / mo | |||
| Estimated Expenses | $2,210.13 | $11,050.65 | $22,101.30 | |||
| Net Cash Flow | $26,589.87 | $132,949.35 | $265,898.70 |