Property Info
- MLS TB8480979
- Unit No -
- Bedrooms 4
- Bathrooms 2
- Area (sqft) 1692
- Living Area (sqft) 1692
- Foundation Slab
- Min Lease Slab
Interior Features
- Ceiling Fans(s)
- Crown Molding
- Dry Bar
- PrimaryBedroom Upstairs
- Thermostat
- Window Treatments
Cash Flow
| Cap Rate7.3 | Gross Yield8.9% | Annual Rent$47,400.00 | Property Taxes$8,340.55 | Operating Expenses0 |
| Year 1 | Year 5 | Year 10 | ||||
| Expected Rent | $47,400.00 $3,950.00 / mo | $237,000.00 $3,950.00 / mo | $474,000.00 $3,950.00 / mo | |||
| Estimated Expenses | $8,340.55 | $41,702.75 | $83,405.50 | |||
| Net Cash Flow | $39,059.45 | $195,297.25 | $390,594.50 |