Property Info
- MLS TB8484323
- Unit No -
- Bedrooms 4
- Bathrooms 2
- Area (sqft) 2525
- Living Area (sqft) 2106
- Foundation Block
- Min Lease Block
Interior Features
- Open Floorplan
Cash Flow
| Cap Rate7.2 | Gross Yield8% | Annual Rent$42,000.00 | Property Taxes$4,318.00 | Operating Expenses0 |
| Year 1 | Year 5 | Year 10 | ||||
| Expected Rent | $42,000.00 $3,500.00 / mo | $210,000.00 $3,500.00 / mo | $420,000.00 $3,500.00 / mo | |||
| Estimated Expenses | $4,318.00 | $21,590.00 | $43,180.00 | |||
| Net Cash Flow | $37,682.00 | $188,410.00 | $376,820.00 |