Property Info
- MLS TB8356383
- Unit No -
- Bedrooms 6
- Bathrooms 4
- Area (sqft) -
- Living Area (sqft) 4382
- Foundation Slab
- Min Lease Slab
Interior Features
- Ceiling Fans(s)
- Eat-in Kitchen
- High Ceilings
- Vaulted Ceiling(s)
- Walk-In Closet(s)
Cash Flow
| Cap Rate4.3 | Gross Yield5.5% | Annual Rent$37,200.00 | Property Taxes$8,146.43 | Operating Expenses0 |
| Year 1 | Year 5 | Year 10 | ||||
| Expected Rent | $37,200.00 $3,100.00 / mo | $186,000.00 $3,100.00 / mo | $372,000.00 $3,100.00 / mo | |||
| Estimated Expenses | $8,146.43 | $40,732.15 | $81,464.30 | |||
| Net Cash Flow | $29,053.57 | $145,267.85 | $290,535.70 |