Property Info
- MLS TB8474114
- Unit No -
- Bedrooms 4
- Bathrooms 3
- Area (sqft) 1248
- Living Area (sqft) 1248
- Foundation Slab
- Min Lease Slab
Interior Features
- Ninguno
Cash Flow
| Cap Rate11.4 | Gross Yield12.7% | Annual Rent$63,600.00 | Property Taxes$6,468.78 | Operating Expenses0 |
| Year 1 | Year 5 | Year 10 | ||||
| Expected Rent | $63,600.00 $5,300.00 / mo | $318,000.00 $5,300.00 / mo | $636,000.00 $5,300.00 / mo | |||
| Estimated Expenses | $6,468.78 | $32,343.90 | $64,687.80 | |||
| Net Cash Flow | $57,131.22 | $285,656.10 | $571,312.20 |