Property Info
- MLS TB8501961
- Unit No -
- Bedrooms 4
- Bathrooms 2
- Area (sqft) 1292
- Living Area (sqft) 1146
- Foundation Block
- Min Lease Block
Interior Features
- Ninguno
Cash Flow
| Cap Rate9.1 | Gross Yield10.4% | Annual Rent$22,860.00 | Property Taxes$2,814.58 | Operating Expenses0 |
| Year 1 | Year 5 | Year 10 | ||||
| Expected Rent | $22,860.00 $1,905.00 / mo | $114,300.00 $1,905.00 / mo | $228,600.00 $1,905.00 / mo | |||
| Estimated Expenses | $2,814.58 | $14,072.90 | $28,145.80 | |||
| Net Cash Flow | $20,045.42 | $100,227.10 | $200,454.20 |