Property Info
- MLS TB8510645
- Unit No -
- Bedrooms 4
- Bathrooms 2
- Area (sqft) 1497
- Living Area (sqft) 1420
- Foundation Slab
- Min Lease Slab
Interior Features
- Thermostat
Cash Flow
| Cap Rate5.4 | Gross Yield6.8% | Annual Rent$25,200.00 | Property Taxes$5,406.79 | Operating Expenses0 |
| Year 1 | Year 5 | Year 10 | ||||
| Expected Rent | $25,200.00 $2,100.00 / mo | $126,000.00 $2,100.00 / mo | $252,000.00 $2,100.00 / mo | |||
| Estimated Expenses | $5,406.79 | $27,033.95 | $54,067.90 | |||
| Net Cash Flow | $19,793.21 | $98,966.05 | $197,932.10 |