Property Info
- MLS TB8365013
- Unit No -
- Bedrooms 5
- Bathrooms 3
- Area (sqft) -
- Living Area (sqft) 2058
- Foundation Slab
- Min Lease Slab
Interior Features
- Ceiling Fans(s)
Cash Flow
| Cap Rate1.9 | Gross Yield3.1% | Annual Rent$12,000.00 | Property Taxes$4,511.30 | Operating Expenses0 |
| Year 1 | Year 5 | Year 10 | ||||
| Expected Rent | $12,000.00 $1,000.00 / mo | $60,000.00 $1,000.00 / mo | $120,000.00 $1,000.00 / mo | |||
| Estimated Expenses | $4,511.30 | $22,556.50 | $45,113.00 | |||
| Net Cash Flow | $7,488.70 | $37,443.50 | $74,887.00 |