Property Info
- MLS TB8520772
- Unit No -
- Bedrooms 4
- Bathrooms 3
- Area (sqft) 1082
- Living Area (sqft) 1082
- Foundation Slab
- Min Lease Slab
Interior Features
- Accessibility Features
- Open Floorplan
Cash Flow
| Cap Rate4.7 | Gross Yield5.6% | Annual Rent$16,800.00 | Property Taxes$2,895.63 | Operating Expenses0 |
| Year 1 | Year 5 | Year 10 | ||||
| Expected Rent | $16,800.00 $1,400.00 / mo | $84,000.00 $1,400.00 / mo | $168,000.00 $1,400.00 / mo | |||
| Estimated Expenses | $2,895.63 | $14,478.15 | $28,956.30 | |||
| Net Cash Flow | $13,904.37 | $69,521.85 | $139,043.70 |