Property Info
- MLS TB8348008
- Unit No -
- Bedrooms 5
- Bathrooms 5
- Area (sqft) -
- Living Area (sqft) 2404
- Foundation Slab
- Min Lease Slab
Interior Features
- Ceiling Fans(s)
- Eat-in Kitchen
- Primary Bedroom Main Floor
- Split Bedroom
Cash Flow
| Cap Rate4.1 | Gross Yield4.9% | Annual Rent$54,000.00 | Property Taxes$9,377.00 | Operating Expenses0 |
| Year 1 | Year 5 | Year 10 | ||||
| Expected Rent | $54,000.00 $4,500.00 / mo | $270,000.00 $4,500.00 / mo | $540,000.00 $4,500.00 / mo | |||
| Estimated Expenses | $9,377.00 | $46,885.00 | $93,770.00 | |||
| Net Cash Flow | $44,623.00 | $223,115.00 | $446,230.00 |