Property Info
- MLS TB8353782
- Unit No -
- Bedrooms 6
- Bathrooms 6
- Area (sqft) -
- Living Area (sqft) 4164
- Foundation Pillar/Post/Pier, Slab
- Min Lease Pillar/Post/Pier, Slab
Interior Features
- Ceiling Fans(s)
- High Ceilings
- Kitchen/Family Room Combo
- Open Floorplan
- Stone Counters
Cash Flow
| Cap Rate6.5 | Gross Yield7.6% | Annual Rent$120,000.00 | Property Taxes$16,958.00 | Operating Expenses0 |
| Year 1 | Year 5 | Year 10 | ||||
| Expected Rent | $120,000.00 $10,000.00 / mo | $600,000.00 $10,000.00 / mo | $1,200,000.00 $10,000.00 / mo | |||
| Estimated Expenses | $16,958.00 | $84,790.00 | $169,580.00 | |||
| Net Cash Flow | $103,042.00 | $515,210.00 | $1,030,420.00 |