Property Info
- MLS TB8497042
- Unit No -
- Bedrooms 4
- Bathrooms 4
- Area (sqft) 2531
- Living Area (sqft) 1778
- Foundation Slab
- Min Lease -
Interior Features
- High Ceilings
- Living Room/Dining Room Combo
- Open Floorplan
Cash Flow
| Cap Rate3.1 | Gross Yield3.3% | Annual Rent$14,400.00 | Property Taxes$1,023.05 | Operating Expenses0 |
| Year 1 | Year 5 | Year 10 | ||||
| Expected Rent | $14,400.00 $1,200.00 / mo | $72,000.00 $1,200.00 / mo | $144,000.00 $1,200.00 / mo | |||
| Estimated Expenses | $1,023.05 | $5,115.25 | $10,230.50 | |||
| Net Cash Flow | $13,376.95 | $66,884.75 | $133,769.50 |