Property Info
- MLS TB8481361
- Unit No -
- Bedrooms 4
- Bathrooms 3
- Area (sqft) 1616
- Living Area (sqft) 1536
- Foundation Crawlspace, Pillar/Post/Pier
- Min Lease Crawlspace, Pillar/Post/Pier
Interior Features
- Ceiling Fans(s)
Cash Flow
| Cap Rate7.9 | Gross Yield9.1% | Annual Rent$53,400.00 | Property Taxes$7,290.38 | Operating Expenses0 |
| Year 1 | Year 5 | Year 10 | ||||
| Expected Rent | $53,400.00 $4,450.00 / mo | $267,000.00 $4,450.00 / mo | $534,000.00 $4,450.00 / mo | |||
| Estimated Expenses | $7,290.38 | $36,451.90 | $72,903.80 | |||
| Net Cash Flow | $46,109.62 | $230,548.10 | $461,096.20 |