Property Info
- MLS TB8457169
- Unit No -
- Bedrooms 4
- Bathrooms 2
- Area (sqft) 1743
- Living Area (sqft) 1596
- Foundation Block
- Min Lease Block
Interior Features
- Primary Bedroom Main Floor
- Split Bedroom
- Vaulted Ceiling(s)
Cash Flow
| Cap Rate3.2 | Gross Yield4.9% | Annual Rent$19,200.00 | Property Taxes$6,813.00 | 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 | $6,813.00 | $34,065.00 | $68,130.00 | |||
| Net Cash Flow | $12,387.00 | $61,935.00 | $123,870.00 |