Property Info
- MLS TB8468234
- Unit No -
- Bedrooms 4
- Bathrooms 1
- Area (sqft) 1078
- Living Area (sqft) 1078
- Foundation Slab
- Min Lease Slab
Interior Features
- Ceiling Fans(s)
- Solid Surface Counters
- Thermostat
- Window Treatments
Cash Flow
| Cap Rate7.7 | Gross Yield8.8% | Annual Rent$19,800.00 | Property Taxes$2,554.00 | Operating Expenses0 |
| Year 1 | Year 5 | Year 10 | ||||
| Expected Rent | $19,800.00 $1,650.00 / mo | $99,000.00 $1,650.00 / mo | $198,000.00 $1,650.00 / mo | |||
| Estimated Expenses | $2,554.00 | $12,770.00 | $25,540.00 | |||
| Net Cash Flow | $17,246.00 | $86,230.00 | $172,460.00 |