Property Info
- MLS TB8409766
- Unit No -
- Bedrooms 5
- Bathrooms 3
- Area (sqft) 2630
- Living Area (sqft) 2135
- Foundation Slab
- Min Lease Slab
Interior Features
- Ceiling Fans(s)
- Solid Surface Counters
- Solid Wood Cabinets
- Split Bedroom
Cash Flow
| Cap Rate1.8 | Gross Yield2.4% | Annual Rent$10,800.00 | Property Taxes$2,432.00 | Operating Expenses0 |
| Year 1 | Year 5 | Year 10 | ||||
| Expected Rent | $10,800.00 $900.00 / mo | $54,000.00 $900.00 / mo | $108,000.00 $900.00 / mo | |||
| Estimated Expenses | $2,432.00 | $12,160.00 | $24,320.00 | |||
| Net Cash Flow | $8,368.00 | $41,840.00 | $83,680.00 |