Property Info
- MLS TB8530555
- Unit No -
- Bedrooms 4
- Bathrooms 2
- Area (sqft) 1500
- Living Area (sqft) 1500
- Foundation Crawlspace
- Min Lease Crawlspace
Interior Features
- Ceiling Fans(s)
Cash Flow
| Cap Rate6.1 | Gross Yield7.5% | Annual Rent$23,940.00 | Property Taxes$4,552.87 | Operating Expenses0 |
| Year 1 | Year 5 | Year 10 | ||||
| Expected Rent | $23,940.00 $1,995.00 / mo | $119,700.00 $1,995.00 / mo | $239,400.00 $1,995.00 / mo | |||
| Estimated Expenses | $4,552.87 | $22,764.35 | $45,528.70 | |||
| Net Cash Flow | $19,387.13 | $96,935.65 | $193,871.30 |