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 Rate7.9 | Gross Yield9.7% | Annual Rent$43,200.00 | Property Taxes$8,051.08 | Operating Expenses0 |
| Year 1 | Year 5 | Year 10 | ||||
| Expected Rent | $43,200.00 $3,600.00 / mo | $216,000.00 $3,600.00 / mo | $432,000.00 $3,600.00 / mo | |||
| Estimated Expenses | $8,051.08 | $40,255.40 | $80,510.80 | |||
| Net Cash Flow | $35,148.92 | $175,744.60 | $351,489.20 |