Property Info
- MLS TB8375014
- Unit No -
- Bedrooms 6
- Bathrooms 4
- Area (sqft) -
- Living Area (sqft) 1887
- Foundation Crawlspace, Slab
- Min Lease Crawlspace, Slab
Interior Features
- Other
Cash Flow
| Cap Rate5.0 | Gross Yield5.8% | Annual Rent$21,600.00 | Property Taxes$2,799.00 | Operating Expenses0 |
| Year 1 | Year 5 | Year 10 | ||||
| Expected Rent | $21,600.00 $1,800.00 / mo | $108,000.00 $1,800.00 / mo | $216,000.00 $1,800.00 / mo | |||
| Estimated Expenses | $2,799.00 | $13,995.00 | $27,990.00 | |||
| Net Cash Flow | $18,801.00 | $94,005.00 | $188,010.00 |