Property Info
- MLS TB8486984
- Unit No -
- Bedrooms 4
- Bathrooms 4
- Area (sqft) 1979
- Living Area (sqft) 1979
- Foundation Crawlspace
- Min Lease Crawlspace
Interior Features
- Ceiling Fans(s)
- Thermostat
Cash Flow
| Cap Rate8.0 | Gross Yield9.4% | Annual Rent$56,160.00 | Property Taxes$8,173.00 | Operating Expenses0 |
| Year 1 | Year 5 | Year 10 | ||||
| Expected Rent | $56,160.00 $4,680.00 / mo | $280,800.00 $4,680.00 / mo | $561,600.00 $4,680.00 / mo | |||
| Estimated Expenses | $8,173.00 | $40,865.00 | $81,730.00 | |||
| Net Cash Flow | $47,987.00 | $239,935.00 | $479,870.00 |