Property Info
- MLS TB8500360
- Unit No -
- Bedrooms 4
- Bathrooms 3
- Area (sqft) 1680
- Living Area (sqft) 1680
- Foundation Slab
- Min Lease Slab
Interior Features
- Kitchen/Family Room Combo
Cash Flow
| Cap Rate3.1 | Gross Yield4.2% | Annual Rent$15,600.00 | Property Taxes$4,177.00 | Operating Expenses0 |
| Year 1 | Year 5 | Year 10 | ||||
| Expected Rent | $15,600.00 $1,300.00 / mo | $78,000.00 $1,300.00 / mo | $156,000.00 $1,300.00 / mo | |||
| Estimated Expenses | $4,177.00 | $20,885.00 | $41,770.00 | |||
| Net Cash Flow | $11,423.00 | $57,115.00 | $114,230.00 |