Property Info
- MLS TB8462968
- Unit No -
- Bedrooms 4
- Bathrooms 3
- Area (sqft) 1937
- Living Area (sqft) 1779
- Foundation Crawlspace
- Min Lease Crawlspace
Interior Features
- Ceiling Fans(s)
- Stone Counters
- Window Treatments
Cash Flow
| Cap Rate1.4 | Gross Yield2.7% | Annual Rent$14,400.00 | Property Taxes$6,804.09 | Operating Expenses0 |
| Year 1 | Year 5 | Year 10 | ||||
| Expected Rent | $14,400.00 $1,200.00 / mo | $72,000.00 $1,200.00 / mo | $144,000.00 $1,200.00 / mo | |||
| Estimated Expenses | $6,804.09 | $34,020.45 | $68,040.90 | |||
| Net Cash Flow | $7,595.91 | $37,979.55 | $75,959.10 |