Property Info
- MLS TB8308381
- Unit No -
- Bedrooms 5
- Bathrooms 3
- Area (sqft) -
- Living Area (sqft) 3199
- Foundation Slab
- Min Lease Slab
Interior Features
- Ceiling Fans(s)
- High Ceilings
- Thermostat
Cash Flow
| Cap Rate6.4 | Gross Yield8.2% | Annual Rent$37,200.00 | Property Taxes$8,051.08 | Operating Expenses0 |
| Year 1 | Year 5 | Year 10 | ||||
| Expected Rent | $37,200.00 $3,100.00 / mo | $186,000.00 $3,100.00 / mo | $372,000.00 $3,100.00 / mo | |||
| Estimated Expenses | $8,051.08 | $40,255.40 | $80,510.80 | |||
| Net Cash Flow | $29,148.92 | $145,744.60 | $291,489.20 |