Property Info
- MLS TB8475916
- Unit No -
- Bedrooms 4
- Bathrooms 2
- Area (sqft) 3194
- Living Area (sqft) 2128
- Foundation Slab
- Min Lease Slab
Interior Features
- Ceiling Fans(s)
- Eat-in Kitchen
- Solid Surface Counters
- Solid Wood Cabinets
Cash Flow
| Cap Rate0.0 | Gross Yield0.2% | Annual Rent$5,400.00 | Property Taxes$4,969.41 | Operating Expenses0 |
| Year 1 | Year 5 | Year 10 | ||||
| Expected Rent | $5,400.00 $450.00 / mo | $27,000.00 $450.00 / mo | $54,000.00 $450.00 / mo | |||
| Estimated Expenses | $4,969.41 | $24,847.05 | $49,694.10 | |||
| Net Cash Flow | $430.59 | $2,152.95 | $4,305.90 |