Property Info
- MLS TB8356173
- Unit No -
- Bedrooms 5
- Bathrooms 4
- Area (sqft) -
- Living Area (sqft) 2657
- Foundation Slab
- Min Lease Slab
Interior Features
- Ceiling Fans(s)
- Eat-in Kitchen
- High Ceilings
- Kitchen/Family Room Combo
- Living Room/Dining Room Combo
- Open Floorplan
- Pest Guard System
- Primary Bedroom Main Floor
- Solid Surface Counters
- Solid Wood Cabinets
- Thermostat
- Vaulted Ceiling(s)
- Walk-In C
Cash Flow
| Cap Rate6.5 | Gross Yield6.7% | Annual Rent$126,000.00 | Property Taxes$3,698.92 | Operating Expenses0 |
| Year 1 | Year 5 | Year 10 | ||||
| Expected Rent | $126,000.00 $10,500.00 / mo | $630,000.00 $10,500.00 / mo | $1,260,000.00 $10,500.00 / mo | |||
| Estimated Expenses | $3,698.92 | $18,494.60 | $36,989.20 | |||
| Net Cash Flow | $122,301.08 | $611,505.40 | $1,223,010.80 |