Property Info
- MLS TB8509062
- Unit No -
- Bedrooms 4
- Bathrooms 2
- Area (sqft) 2378
- Living Area (sqft) 2378
- Foundation Slab
- Min Lease Slab
Interior Features
- Ceiling Fans(s)
- Living Room/Dining Room Combo
- Window Treatments
Cash Flow
| Cap Rate5.6 | Gross Yield6.7% | Annual Rent$30,000.00 | Property Taxes$4,760.00 | Operating Expenses0 |
| Year 1 | Year 5 | Year 10 | ||||
| Expected Rent | $30,000.00 $2,500.00 / mo | $150,000.00 $2,500.00 / mo | $300,000.00 $2,500.00 / mo | |||
| Estimated Expenses | $4,760.00 | $23,800.00 | $47,600.00 | |||
| Net Cash Flow | $25,240.00 | $126,200.00 | $252,400.00 |