Property Info
- MLS TB8456451
- Unit No -
- Bedrooms 4
- Bathrooms 2
- Area (sqft) 1544
- Living Area (sqft) 1440
- Foundation Slab
- Min Lease Slab
Interior Features
- Eat-in Kitchen
- Thermostat
Cash Flow
| Cap Rate3.4 | Gross Yield4.2% | Annual Rent$18,000.00 | Property Taxes$3,593.60 | Operating Expenses0 |
| Year 1 | Year 5 | Year 10 | ||||
| Expected Rent | $18,000.00 $1,500.00 / mo | $90,000.00 $1,500.00 / mo | $180,000.00 $1,500.00 / mo | |||
| Estimated Expenses | $3,593.60 | $17,968.00 | $35,936.00 | |||
| Net Cash Flow | $14,406.40 | $72,032.00 | $144,064.00 |