Property Info
- MLS TB8484030
- Unit No -
- Bedrooms 4
- Bathrooms 2
- Area (sqft) 1244
- Living Area (sqft) 1128
- Foundation Slab
- Min Lease Slab
Interior Features
- Living Room/Dining Room Combo
- Solid Wood Cabinets
- Thermostat
- Window Treatments
Cash Flow
| Cap Rate5.1 | Gross Yield6.2% | Annual Rent$24,000.00 | Property Taxes$4,363.10 | 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 | $4,363.10 | $21,815.50 | $43,631.00 | |||
| Net Cash Flow | $19,636.90 | $98,184.50 | $196,369.00 |