Property Info
- MLS TB8328255
- Unit No -
- Bedrooms 5
- Bathrooms 3
- Area (sqft) -
- Living Area (sqft) 2522
- Foundation Block, Concrete Perimeter
- Min Lease Block, Concrete Perimeter
Interior Features
- Ninguno
Cash Flow
| Cap Rate7.1 | Gross Yield8.9% | Annual Rent$38,400.00 | Property Taxes$7,706.00 | Operating Expenses0 |
| Year 1 | Year 5 | Year 10 | ||||
| Expected Rent | $38,400.00 $3,200.00 / mo | $192,000.00 $3,200.00 / mo | $384,000.00 $3,200.00 / mo | |||
| Estimated Expenses | $7,706.00 | $38,530.00 | $77,060.00 | |||
| Net Cash Flow | $30,694.00 | $153,470.00 | $306,940.00 |