Property Info
- MLS TB8493787
- Unit No -
- Bedrooms 4
- Bathrooms 2
- Area (sqft) 1846
- Living Area (sqft) 1792
- Foundation Slab
- Min Lease Slab
Interior Features
- Ceiling Fans(s)
- Living Room/Dining Room Combo
- Thermostat
Cash Flow
| Cap Rate8.8 | Gross Yield10.4% | Annual Rent$36,156.00 | Property Taxes$5,373.42 | Operating Expenses0 |
| Year 1 | Year 5 | Year 10 | ||||
| Expected Rent | $36,156.00 $3,013.00 / mo | $180,780.00 $3,013.00 / mo | $361,560.00 $3,013.00 / mo | |||
| Estimated Expenses | $5,373.42 | $26,867.10 | $53,734.20 | |||
| Net Cash Flow | $30,782.58 | $153,912.90 | $307,825.80 |