Property Info
- MLS TB8513271
- Unit No -
- Bedrooms 5
- Bathrooms 2
- Area (sqft) 1556
- Living Area (sqft) 1269
- Foundation Slab
- Min Lease Slab
Interior Features
- Thermostat
- Walk-In Closet(s)
Cash Flow
| Cap Rate7.8 | Gross Yield9.2% | Annual Rent$26,400.00 | Property Taxes$4,097.24 | Operating Expenses0 |
| Year 1 | Year 5 | Year 10 | ||||
| Expected Rent | $26,400.00 $2,200.00 / mo | $132,000.00 $2,200.00 / mo | $264,000.00 $2,200.00 / mo | |||
| Estimated Expenses | $4,097.24 | $20,486.20 | $40,972.40 | |||
| Net Cash Flow | $22,302.76 | $111,513.80 | $223,027.60 |