Property Info
- MLS TB8326289
- Unit No -
- Bedrooms 6
- Bathrooms 4
- Area (sqft) -
- Living Area (sqft) 3022
- Foundation Slab
- Min Lease Slab
Interior Features
- Ceiling Fans(s)
- Eat-in Kitchen
- Open Floorplan
Cash Flow
| Cap Rate6.2 | Gross Yield7.5% | Annual Rent$45,600.00 | Property Taxes$8,051.00 | Operating Expenses0 |
| Year 1 | Year 5 | Year 10 | ||||
| Expected Rent | $45,600.00 $3,800.00 / mo | $228,000.00 $3,800.00 / mo | $456,000.00 $3,800.00 / mo | |||
| Estimated Expenses | $8,051.00 | $40,255.00 | $80,510.00 | |||
| Net Cash Flow | $37,549.00 | $187,745.00 | $375,490.00 |