Property Info
- MLS TB8481690
- Unit No -
- Bedrooms 4
- Bathrooms 2
- Area (sqft) 1496
- Living Area (sqft) 1262
- Foundation Block
- Min Lease Block
Interior Features
- Ceiling Fans(s)
Cash Flow
| Cap Rate6.4 | Gross Yield7.8% | Annual Rent$24,000.00 | Property Taxes$4,229.76 | Operating Expenses0 |
| Year 1 | Year 5 | Year 10 | ||||
| Expected Rent | $24,000.00 $2,000.00 / mo | $120,000.00 $2,000.00 / mo | $240,000.00 $2,000.00 / mo | |||
| Estimated Expenses | $4,229.76 | $21,148.80 | $42,297.60 | |||
| Net Cash Flow | $19,770.24 | $98,851.20 | $197,702.40 |