Property Info
- MLS TB8399090
- Unit No -
- Bedrooms 5
- Bathrooms 5
- Area (sqft) -
- Living Area (sqft) 3820
- Foundation Slab
- Min Lease Slab
Interior Features
- Eat-in Kitchen
- High Ceilings
- Living Room/Dining Room Combo
- Open Floorplan
- Primary Bedroom Main Floor
- Stone Counters
- Walk-In Closet(s)
Cash Flow
| Cap Rate1.4 | Gross Yield1.8% | Annual Rent$22,800.00 | Property Taxes$5,513.33 | Operating Expenses0 |
| Year 1 | Year 5 | Year 10 | ||||
| Expected Rent | $22,800.00 $1,900.00 / mo | $114,000.00 $1,900.00 / mo | $228,000.00 $1,900.00 / mo | |||
| Estimated Expenses | $5,513.33 | $27,566.65 | $55,133.30 | |||
| Net Cash Flow | $17,286.67 | $86,433.35 | $172,866.70 |