Property Info
- MLS TB8479047
- Unit No -
- Bedrooms 4
- Bathrooms 2
- Area (sqft) 2145
- Living Area (sqft) 1599
- Foundation Block
- Min Lease -
Interior Features
- Ceiling Fans(s)
- Open Floorplan
- Walk-In Closet(s)
Cash Flow
| Cap Rate3.3 | Gross Yield4.1% | Annual Rent$14,400.00 | Property Taxes$2,763.65 | Operating Expenses0 |
| Year 1 | Year 5 | Year 10 | ||||
| Expected Rent | $14,400.00 $1,200.00 / mo | $72,000.00 $1,200.00 / mo | $144,000.00 $1,200.00 / mo | |||
| Estimated Expenses | $2,763.65 | $13,818.25 | $27,636.50 | |||
| Net Cash Flow | $11,636.35 | $58,181.75 | $116,363.50 |