Property Info
- MLS TB8396374
- Unit No -
- Bedrooms 6
- Bathrooms 4
- Area (sqft) -
- Living Area (sqft) 2164
- Foundation Slab
- Min Lease Slab
Interior Features
- Ceiling Fans(s)
- Eat-in Kitchen
- Open Floorplan
- Primary Bedroom Main Floor
- Split Bedroom
- Thermostat
Cash Flow
| Cap Rate4.7 | Gross Yield5.4% | Annual Rent$21,600.00 | Property Taxes$2,877.00 | 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 | $2,877.00 | $14,385.00 | $28,770.00 | |||
| Net Cash Flow | $18,723.00 | $93,615.00 | $187,230.00 |