Property Info
- MLS TB8464116
- Unit No -
- Bedrooms 4
- Bathrooms 2
- Area (sqft) 2256
- Living Area (sqft) 1847
- Foundation Block
- Min Lease Block
Interior Features
- Ceiling Fans(s)
- Dry Bar
- Solid Surface Counters
- Solid Wood Cabinets
- Stone Counters
- Thermostat
- Walk-In Closet(s)
Cash Flow
| Cap Rate8.6 | Gross Yield8.9% | Annual Rent$30,000.00 | Property Taxes$1,054.00 | Operating Expenses0 |
| Year 1 | Year 5 | Year 10 | ||||
| Expected Rent | $30,000.00 $2,500.00 / mo | $150,000.00 $2,500.00 / mo | $300,000.00 $2,500.00 / mo | |||
| Estimated Expenses | $1,054.00 | $5,270.00 | $10,540.00 | |||
| Net Cash Flow | $28,946.00 | $144,730.00 | $289,460.00 |