Property Info
- MLS TB8449374
- Unit No -
- Bedrooms 4
- Bathrooms 2
- Area (sqft) 2796
- Living Area (sqft) 1970
- Foundation Block
- Min Lease Block
Interior Features
- Thermostat
Cash Flow
| Cap Rate2.9 | Gross Yield3.6% | Annual Rent$19,200.00 | Property Taxes$3,708.83 | Operating Expenses0 |
| Year 1 | Year 5 | Year 10 | ||||
| Expected Rent | $19,200.00 $1,600.00 / mo | $96,000.00 $1,600.00 / mo | $192,000.00 $1,600.00 / mo | |||
| Estimated Expenses | $3,708.83 | $18,544.15 | $37,088.30 | |||
| Net Cash Flow | $15,491.17 | $77,455.85 | $154,911.70 |