Property Info
- MLS TB8311741
- Unit No -
- Bedrooms 9
- Bathrooms 6
- Area (sqft) -
- Living Area (sqft) 3394
- Foundation Slab
- Min Lease Slab
Interior Features
- Ceiling Fans(s)
- Eat-in Kitchen
- Split Bedroom
Cash Flow
| Cap Rate17.5 | Gross Yield17.7% | Annual Rent$55,800.00 | Property Taxes$769.22 | Operating Expenses0 |
| Year 1 | Year 5 | Year 10 | ||||
| Expected Rent | $55,800.00 $4,650.00 / mo | $279,000.00 $4,650.00 / mo | $558,000.00 $4,650.00 / mo | |||
| Estimated Expenses | $769.22 | $3,846.10 | $7,692.20 | |||
| Net Cash Flow | $55,030.78 | $275,153.90 | $550,307.80 |