Property Info
- MLS TB8453287
- Unit No -
- Bedrooms 4
- Bathrooms 2
- Area (sqft) 1481
- Living Area (sqft) 1333
- Foundation Slab
- Min Lease -
Interior Features
- Ceiling Fans(s)
Cash Flow
| Cap Rate11.1 | Gross Yield12.5% | Annual Rent$30,000.00 | Property Taxes$3,368.25 | Operating Expenses0 |
| Year 1 | Year 5 | Year 10 | ||||
| Expected Rent | $30,000.00 $2,500.00 / mo | $150,000.00 $2,500.00 / mo | $300,000.00 $2,500.00 / mo | |||
| Estimated Expenses | $3,368.25 | $16,841.25 | $33,682.50 | |||
| Net Cash Flow | $26,631.75 | $133,158.75 | $266,317.50 |