Property Info
- MLS TB8446454
- Unit No -
- Bedrooms 4
- Bathrooms 2
- Area (sqft) 1395
- Living Area (sqft) 1375
- Foundation Crawlspace, Slab
- Min Lease Crawlspace, Slab
Interior Features
- Ninguno
Cash Flow
| Cap Rate7.8 | Gross Yield9.6% | Annual Rent$28,800.00 | Property Taxes$5,516.88 | 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 | $5,516.88 | $27,584.40 | $55,168.80 | |||
| Net Cash Flow | $23,283.12 | $116,415.60 | $232,831.20 |