Property Info
- MLS TB8367304
- Unit No -
- Bedrooms 6
- Bathrooms 4
- Area (sqft) -
- Living Area (sqft) 2076
- Foundation Concrete Perimeter
- Min Lease Concrete Perimeter
Interior Features
- Crown Molding
- Eat-in Kitchen
- Living Room/Dining Room Combo
- Primary Bedroom Main Floor
Cash Flow
| Cap Rate5.8 | Gross Yield6.5% | Annual Rent$42,000.00 | Property Taxes$3,980.00 | Operating Expenses0 |
| Year 1 | Year 5 | Year 10 | ||||
| Expected Rent | $42,000.00 $3,500.00 / mo | $210,000.00 $3,500.00 / mo | $420,000.00 $3,500.00 / mo | |||
| Estimated Expenses | $3,980.00 | $19,900.00 | $39,800.00 | |||
| Net Cash Flow | $38,020.00 | $190,100.00 | $380,200.00 |