Property Info
- MLS TB8474738
- Unit No -
- Bedrooms 4
- Bathrooms 3
- Area (sqft) 1884
- Living Area (sqft) 1884
- Foundation Crawlspace
- Min Lease Crawlspace
Interior Features
- Ceiling Fans(s)
- Living Room/Dining Room Combo
- Open Floorplan
- Primary Bedroom Main Floor
- Split Bedroom
- Stone Counters
- Window Treatments
Cash Flow
| Cap Rate9.9 | Gross Yield11.7% | Annual Rent$44,400.00 | Property Taxes$6,780.11 | Operating Expenses0 |
| Year 1 | Year 5 | Year 10 | ||||
| Expected Rent | $44,400.00 $3,700.00 / mo | $222,000.00 $3,700.00 / mo | $444,000.00 $3,700.00 / mo | |||
| Estimated Expenses | $6,780.11 | $33,900.55 | $67,801.10 | |||
| Net Cash Flow | $37,619.89 | $188,099.45 | $376,198.90 |