Property Info
- MLS TB8474096
- Unit No -
- Bedrooms 4
- Bathrooms 3
- Area (sqft) 1631
- Living Area (sqft) 1799
- Foundation Slab
- Min Lease Slab
Interior Features
- Living Room/Dining Room Combo
- Open Floorplan
Cash Flow
| Cap Rate5.7 | Gross Yield6.5% | Annual Rent$36,000.00 | Property Taxes$4,893.86 | 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 | $4,893.86 | $24,469.30 | $48,938.60 | |||
| Net Cash Flow | $31,106.14 | $155,530.70 | $311,061.40 |