Property Info
- MLS TB8394698
- Unit No -
- Bedrooms 6
- Bathrooms 8
- Area (sqft) -
- Living Area (sqft) 4080
- Foundation Slab
- Min Lease Slab
Interior Features
- Ceiling Fans(s)
- Living Room/Dining Room Combo
- PrimaryBedroom Upstairs
- Stone Counters
- Walk-In Closet(s)
Cash Flow
| Cap Rate0.6 | Gross Yield1.7% | Annual Rent$30,000.00 | Property Taxes$19,578.60 | Operating Expenses0 |
| Year 1 | Year 5 | Year 10 | ||||
| Expected Rent | $30,000.00 $2,500.00 / mo | $150,000.00 $2,500.00 / mo | $300,000.00 $2,500.00 / mo | |||
| Estimated Expenses | $19,578.60 | $97,893.00 | $195,786.00 | |||
| Net Cash Flow | $10,421.40 | $52,107.00 | $104,214.00 |