Property Info
- MLS TB8460077
- Unit No -
- Bedrooms 4
- Bathrooms 2
- Area (sqft) 1456
- Living Area (sqft) 1204
- Foundation Slab
- Min Lease Slab
Interior Features
- Ceiling Fans(s)
Cash Flow
| Cap Rate7.4 | Gross Yield8.6% | Annual Rent$22,860.00 | Property Taxes$3,129.92 | Operating Expenses0 |
| Year 1 | Year 5 | Year 10 | ||||
| Expected Rent | $22,860.00 $1,905.00 / mo | $114,300.00 $1,905.00 / mo | $228,600.00 $1,905.00 / mo | |||
| Estimated Expenses | $3,129.92 | $15,649.60 | $31,299.20 | |||
| Net Cash Flow | $19,730.08 | $98,650.40 | $197,300.80 |