Property Info
- MLS TB8303886
- Unit No -
- Bedrooms 5
- Bathrooms 3
- Area (sqft) -
- Living Area (sqft) 3100
- Foundation Slab
- Min Lease Slab
Interior Features
- Built-in Features
- Cathedral Ceiling(s)
- Ceiling Fans(s)
- Central Vaccum
Cash Flow
| Cap Rate5.2 | Gross Yield5.5% | Annual Rent$54,000.00 | Property Taxes$3,433.00 | Operating Expenses0 |
| Year 1 | Year 5 | Year 10 | ||||
| Expected Rent | $54,000.00 $4,500.00 / mo | $270,000.00 $4,500.00 / mo | $540,000.00 $4,500.00 / mo | |||
| Estimated Expenses | $3,433.00 | $17,165.00 | $34,330.00 | |||
| Net Cash Flow | $50,567.00 | $252,835.00 | $505,670.00 |