Property Info
- MLS TB8496590
- Unit No -
- Bedrooms 4
- Bathrooms 2
- Area (sqft) 1384
- Living Area (sqft) 1329
- Foundation Crawlspace
- Min Lease Crawlspace
Interior Features
- Ceiling Fans(s)
- Living Room/Dining Room Combo
- Other
Cash Flow
| Cap Rate8.2 | Gross Yield9.7% | Annual Rent$37,740.00 | Property Taxes$5,736.72 | Operating Expenses0 |
| Year 1 | Year 5 | Year 10 | ||||
| Expected Rent | $37,740.00 $3,145.00 / mo | $188,700.00 $3,145.00 / mo | $377,400.00 $3,145.00 / mo | |||
| Estimated Expenses | $5,736.72 | $28,683.60 | $57,367.20 | |||
| Net Cash Flow | $32,003.28 | $160,016.40 | $320,032.80 |