Property Info
- MLS TB8303626
- Unit No -
- Bedrooms 13
- Bathrooms 7
- Area (sqft) -
- Living Area (sqft) 3992
- Foundation Other
- Min Lease Other
Interior Features
- Ceiling Fans(s)
- Other
- Primary Bedroom Main Floor
Cash Flow
| Cap Rate3.8 | Gross Yield4.3% | Annual Rent$18,000.00 | Property Taxes$1,905.00 | Operating Expenses0 |
| Year 1 | Year 5 | Year 10 | ||||
| Expected Rent | $18,000.00 $1,500.00 / mo | $90,000.00 $1,500.00 / mo | $180,000.00 $1,500.00 / mo | |||
| Estimated Expenses | $1,905.00 | $9,525.00 | $19,050.00 | |||
| Net Cash Flow | $16,095.00 | $80,475.00 | $160,950.00 |