Property Info
- MLS TB8481378
- Unit No -
- Bedrooms 4
- Bathrooms 2
- Area (sqft) 1791
- Living Area (sqft) 1695
- Foundation Slab
- Min Lease -
Interior Features
- Ceiling Fans(s)
Cash Flow
| Cap Rate6.4 | Gross Yield7.5% | Annual Rent$30,000.00 | Property Taxes$4,210.53 | Operating Expenses0 |
| Year 1 | Year 5 | Year 10 | ||||
| Expected Rent | $30,000.00 $2,500.00 / mo | $150,000.00 $2,500.00 / mo | $300,000.00 $2,500.00 / mo | |||
| Estimated Expenses | $4,210.53 | $21,052.65 | $42,105.30 | |||
| Net Cash Flow | $25,789.47 | $128,947.35 | $257,894.70 |