Property Info
- MLS TB8446945
- Unit No -
- Bedrooms 4
- Bathrooms 3
- Area (sqft) 2105
- Living Area (sqft) 1791
- Foundation Slab
- Min Lease Slab
Interior Features
- Eat-in Kitchen
- Living Room/Dining Room Combo
- Open Floorplan
- Other
- Primary Bedroom Main Floor
- Split Bedroom
- Window Treatments
Cash Flow
| Cap Rate0.7 | Gross Yield1.9% | Annual Rent$16,200.00 | Property Taxes$10,130.60 | Operating Expenses0 |
| Year 1 | Year 5 | Year 10 | ||||
| Expected Rent | $16,200.00 $1,350.00 / mo | $81,000.00 $1,350.00 / mo | $162,000.00 $1,350.00 / mo | |||
| Estimated Expenses | $10,130.60 | $50,653.00 | $101,306.00 | |||
| Net Cash Flow | $6,069.40 | $30,347.00 | $60,694.00 |