Property Info
- MLS TB8420833
- Unit No -
- Bedrooms 5
- Bathrooms 6
- Area (sqft) 2724
- Living Area (sqft) 2673
- Foundation Crawlspace, Slab
- Min Lease Crawlspace, Slab
Interior Features
- Open Floorplan
Cash Flow
| Cap Rate6.0 | Gross Yield7.7% | Annual Rent$99,600.00 | Property Taxes$21,076.00 | Operating Expenses0 |
| Year 1 | Year 5 | Year 10 | ||||
| Expected Rent | $99,600.00 $8,300.00 / mo | $498,000.00 $8,300.00 / mo | $996,000.00 $8,300.00 / mo | |||
| Estimated Expenses | $21,076.00 | $105,380.00 | $210,760.00 | |||
| Net Cash Flow | $78,524.00 | $392,620.00 | $785,240.00 |