Property Info
- MLS TB8454077
- Unit No -
- Bedrooms 4
- Bathrooms 2
- Area (sqft) 2209
- Living Area (sqft) 1817
- Foundation Block, Slab
- Min Lease Block, Slab
Interior Features
- Ceiling Fans(s)
- Split Bedroom
- Walk-In Closet(s)
Cash Flow
| Cap Rate10.5 | Gross Yield11.8% | Annual Rent$48,000.00 | Property Taxes$5,206.74 | Operating Expenses0 |
| Year 1 | Year 5 | Year 10 | ||||
| Expected Rent | $48,000.00 $4,000.00 / mo | $240,000.00 $4,000.00 / mo | $480,000.00 $4,000.00 / mo | |||
| Estimated Expenses | $5,206.74 | $26,033.70 | $52,067.40 | |||
| Net Cash Flow | $42,793.26 | $213,966.30 | $427,932.60 |