Property Info
- MLS TB8468441
- Unit No -
- Bedrooms 4
- Bathrooms 3
- Area (sqft) 2852
- Living Area (sqft) 2278
- Foundation Block
- Min Lease Block
Interior Features
- Thermostat
- Walk-In Closet(s)
Cash Flow
| Cap Rate6.6 | Gross Yield6.9% | Annual Rent$36,000.00 | Property Taxes$1,471.41 | Operating Expenses0 |
| Year 1 | Year 5 | Year 10 | ||||
| Expected Rent | $36,000.00 $3,000.00 / mo | $180,000.00 $3,000.00 / mo | $360,000.00 $3,000.00 / mo | |||
| Estimated Expenses | $1,471.41 | $7,357.05 | $14,714.10 | |||
| Net Cash Flow | $34,528.59 | $172,642.95 | $345,285.90 |