Property Info
- MLS TB8479939
- Unit No -
- Bedrooms 4
- Bathrooms 2
- Area (sqft) 1524
- Living Area (sqft) 1484
- Foundation Crawlspace, Pillar/Post/Pier
- Min Lease Crawlspace, Pillar/Post/Pier
Interior Features
- Eat-in Kitchen
- Stone Counters
Cash Flow
| Cap Rate4.6 | Gross Yield5.5% | Annual Rent$19,380.00 | Property Taxes$3,190.36 | Operating Expenses0 |
| Year 1 | Year 5 | Year 10 | ||||
| Expected Rent | $19,380.00 $1,615.00 / mo | $96,900.00 $1,615.00 / mo | $193,800.00 $1,615.00 / mo | |||
| Estimated Expenses | $3,190.36 | $15,951.80 | $31,903.60 | |||
| Net Cash Flow | $16,189.64 | $80,948.20 | $161,896.40 |