Property Info
- MLS TB8501325
- Unit No -
- Bedrooms 4
- Bathrooms 3
- Area (sqft) 2652
- Living Area (sqft) 2106
- Foundation Slab
- Min Lease Slab
Interior Features
- Thermostat
Cash Flow
| Cap Rate-0.3 | Gross Yield2.5% | Annual Rent$12,000.00 | Property Taxes$13,212.20 | Operating Expenses0 |
| Year 1 | Year 5 | Year 10 | ||||
| Expected Rent | $12,000.00 $1,000.00 / mo | $60,000.00 $1,000.00 / mo | $120,000.00 $1,000.00 / mo | |||
| Estimated Expenses | $13,212.20 | $66,061.00 | $132,122.00 | |||
| Net Cash Flow | -$1,212.20 | -$6,061.00 | -$12,122.00 |