Property Info
- MLS TB8477629
- Unit No -
- Bedrooms 4
- Bathrooms 2
- Area (sqft) 1600
- Living Area (sqft) 2093
- Foundation Slab
- Min Lease Slab
Interior Features
- Cathedral Ceiling(s)
- Ceiling Fans(s)
- Crown Molding
- Living Room/Dining Room Combo
- Solid Surface Counters
- Solid Wood Cabinets
- Thermostat
Cash Flow
| Cap Rate2.1 | Gross Yield3% | Annual Rent$18,000.00 | Property Taxes$5,309.06 | Operating Expenses0 |
| Year 1 | Year 5 | Year 10 | ||||
| Expected Rent | $18,000.00 $1,500.00 / mo | $90,000.00 $1,500.00 / mo | $180,000.00 $1,500.00 / mo | |||
| Estimated Expenses | $5,309.06 | $26,545.30 | $53,090.60 | |||
| Net Cash Flow | $12,690.94 | $63,454.70 | $126,909.40 |