Property Info
- MLS TB8486612
- Unit No -
- Bedrooms 4
- Bathrooms 2
- Area (sqft) 2080
- Living Area (sqft) 1666
- Foundation Crawlspace
- Min Lease Crawlspace
Interior Features
- Ceiling Fans(s)
- Thermostat
Cash Flow
| Cap Rate2.7 | Gross Yield4.1% | Annual Rent$24,000.00 | Property Taxes$8,015.00 | 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 | $8,015.00 | $40,075.00 | $80,150.00 | |||
| Net Cash Flow | $15,985.00 | $79,925.00 | $159,850.00 |