Property Info
- MLS TB8522664
- Unit No -
- Bedrooms 4
- Bathrooms 2
- Area (sqft) 1525
- Living Area (sqft) 1392
- Foundation Slab
- Min Lease Slab
Interior Features
- Ceiling Fans(s)
- Living Room/Dining Room Combo
Cash Flow
| Cap Rate6.0 | Gross Yield6.9% | Annual Rent$36,000.00 | Property Taxes$4,392.00 | Operating Expenses0 |
| Year 1 | Year 5 | Year 10 | ||||
| Expected Rent | $36,000.00 $3,000.00 / mo | $180,000.00 $3,000.00 / mo | $360,000.00 $3,000.00 / mo | |||
| Estimated Expenses | $4,392.00 | $21,960.00 | $43,920.00 | |||
| Net Cash Flow | $31,608.00 | $158,040.00 | $316,080.00 |