Property Info
- MLS TB8496470
- Unit No -
- Bedrooms 4
- Bathrooms 2
- Area (sqft) 1780
- Living Area (sqft) 1212
- Foundation Slab
- Min Lease -
Interior Features
- Ninguno
Cash Flow
| Cap Rate5.9 | Gross Yield6.9% | Annual Rent$26,400.00 | Property Taxes$3,969.17 | Operating Expenses0 |
| Year 1 | Year 5 | Year 10 | ||||
| Expected Rent | $26,400.00 $2,200.00 / mo | $132,000.00 $2,200.00 / mo | $264,000.00 $2,200.00 / mo | |||
| Estimated Expenses | $3,969.17 | $19,845.85 | $39,691.70 | |||
| Net Cash Flow | $22,430.83 | $112,154.15 | $224,308.30 |