Property Info
- MLS TB8490855
- Unit No -
- Bedrooms 4
- Bathrooms 2
- Area (sqft) 1720
- Living Area (sqft) 1656
- Foundation Slab
- Min Lease Slab
Interior Features
- Ceiling Fans(s)
Cash Flow
| Cap Rate3.1 | Gross Yield4.6% | Annual Rent$20,400.00 | Property Taxes$6,631.00 | Operating Expenses0 |
| Year 1 | Year 5 | Year 10 | ||||
| Expected Rent | $20,400.00 $1,700.00 / mo | $102,000.00 $1,700.00 / mo | $204,000.00 $1,700.00 / mo | |||
| Estimated Expenses | $6,631.00 | $33,155.00 | $66,310.00 | |||
| Net Cash Flow | $13,769.00 | $68,845.00 | $137,690.00 |