Property Info
- MLS TB8496210
- Unit No -
- Bedrooms 4
- Bathrooms 2
- Area (sqft) 1877
- Living Area (sqft) 1877
- Foundation Concrete Perimeter, Slab
- Min Lease Concrete Perimeter, Slab
Interior Features
- Ceiling Fans(s)
- Primary Bedroom Main Floor
Cash Flow
| Cap Rate7.0 | Gross Yield7.8% | Annual Rent$24,000.00 | Property Taxes$2,655.00 | 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 | $2,655.00 | $13,275.00 | $26,550.00 | |||
| Net Cash Flow | $21,345.00 | $106,725.00 | $213,450.00 |