Property Info
- MLS T3521625
- Unit No -
- Bedrooms 5
- Bathrooms 5
- Area (sqft) -
- Living Area (sqft) 2300
- Foundation Slab
- Min Lease Slab
Interior Features
- Ceiling Fans(s)
Cash Flow
| Cap Rate8.1 | Gross Yield8.7% | Annual Rent$57,192.00 | Property Taxes$3,855.56 | Operating Expenses0 |
| Year 1 | Year 5 | Year 10 | ||||
| Expected Rent | $57,192.00 $4,766.00 / mo | $285,960.00 $4,766.00 / mo | $571,920.00 $4,766.00 / mo | |||
| Estimated Expenses | $3,855.56 | $19,277.80 | $38,555.60 | |||
| Net Cash Flow | $53,336.44 | $266,682.20 | $533,364.40 |