Property Info
- MLS TB8479585
- Unit No -
- Bedrooms 4
- Bathrooms 3
- Area (sqft) 1500
- Living Area (sqft) 1000
- Foundation Slab
- Min Lease -
Interior Features
- Ceiling Fans(s)
Cash Flow
| Cap Rate6.2 | Gross Yield7.9% | Annual Rent$21,600.00 | Property Taxes$4,630.00 | Operating Expenses0 |
| Year 1 | Year 5 | Year 10 | ||||
| Expected Rent | $21,600.00 $1,800.00 / mo | $108,000.00 $1,800.00 / mo | $216,000.00 $1,800.00 / mo | |||
| Estimated Expenses | $4,630.00 | $23,150.00 | $46,300.00 | |||
| Net Cash Flow | $16,970.00 | $84,850.00 | $169,700.00 |