Property Info
- MLS TB8523091
- Unit No -
- Bedrooms 4
- Bathrooms 2
- Area (sqft) 1784
- Living Area (sqft) 1472
- Foundation Crawlspace
- Min Lease Crawlspace
Interior Features
- Thermostat
- Window Treatments
Cash Flow
| Cap Rate8.4 | Gross Yield9.2% | Annual Rent$55,200.00 | Property Taxes$4,654.77 | Operating Expenses0 |
| Year 1 | Year 5 | Year 10 | ||||
| Expected Rent | $55,200.00 $4,600.00 / mo | $276,000.00 $4,600.00 / mo | $552,000.00 $4,600.00 / mo | |||
| Estimated Expenses | $4,654.77 | $23,273.85 | $46,547.70 | |||
| Net Cash Flow | $50,545.23 | $252,726.15 | $505,452.30 |