Property Info
- MLS TB8355883
- Unit No -
- Bedrooms 5
- Bathrooms 4
- Area (sqft) -
- Living Area (sqft) 2388
- Foundation Slab
- Min Lease Slab
Interior Features
- Kitchen/Family Room Combo
- Stone Counters
- Walk-In Closet(s)
Cash Flow
| Cap Rate3.3 | Gross Yield5.1% | Annual Rent$22,800.00 | Property Taxes$7,883.68 | Operating Expenses0 |
| Year 1 | Year 5 | Year 10 | ||||
| Expected Rent | $22,800.00 $1,900.00 / mo | $114,000.00 $1,900.00 / mo | $228,000.00 $1,900.00 / mo | |||
| Estimated Expenses | $7,883.68 | $39,418.40 | $78,836.80 | |||
| Net Cash Flow | $14,916.32 | $74,581.60 | $149,163.20 |