Property Info
- MLS TB8508752
- Unit No -
- Bedrooms 4
- Bathrooms 2
- Area (sqft) 1219
- Living Area (sqft) 1219
- Foundation Concrete Perimeter
- Min Lease Concrete Perimeter
Interior Features
- Ceiling Fans(s)
- Eat-in Kitchen
- Kitchen/Family Room Combo
- Open Floorplan
- Primary Bedroom Main Floor
- Solid Surface Counters
- Thermostat
Cash Flow
| Cap Rate8.5 | Gross Yield9.7% | Annual Rent$36,600.00 | Property Taxes$4,300.51 | Operating Expenses0 |
| Year 1 | Year 5 | Year 10 | ||||
| Expected Rent | $36,600.00 $3,050.00 / mo | $183,000.00 $3,050.00 / mo | $366,000.00 $3,050.00 / mo | |||
| Estimated Expenses | $4,300.51 | $21,502.55 | $43,005.10 | |||
| Net Cash Flow | $32,299.49 | $161,497.45 | $322,994.90 |