Property Info
- MLS TB8413921
- Unit No -
- Bedrooms 5
- Bathrooms 2
- Area (sqft) 1708
- Living Area (sqft) 1708
- Foundation Slab
- Min Lease Slab
Interior Features
- Ceiling Fans(s)
- Open Floorplan
- Window Treatments
Cash Flow
| Cap Rate8.7 | Gross Yield10% | Annual Rent$36,000.00 | Property Taxes$4,568.23 | Operating Expenses0 |
| Year 1 | Year 5 | Year 10 | ||||
| Expected Rent | $36,000.00 $3,000.00 / mo | $180,000.00 $3,000.00 / mo | $360,000.00 $3,000.00 / mo | |||
| Estimated Expenses | $4,568.23 | $22,841.15 | $45,682.30 | |||
| Net Cash Flow | $31,431.77 | $157,158.85 | $314,317.70 |