Property Info
- MLS TB8422256
- Unit No -
- Bedrooms 5
- Bathrooms 4
- Area (sqft) 1787
- Living Area (sqft) 1695
- Foundation Slab
- Min Lease Slab
Interior Features
- Ceiling Fans(s)
- Split Bedroom
Cash Flow
| Cap Rate2.5 | Gross Yield2.9% | Annual Rent$12,000.00 | Property Taxes$1,693.34 | Operating Expenses0 |
| Year 1 | Year 5 | Year 10 | ||||
| Expected Rent | $12,000.00 $1,000.00 / mo | $60,000.00 $1,000.00 / mo | $120,000.00 $1,000.00 / mo | |||
| Estimated Expenses | $1,693.34 | $8,466.70 | $16,933.40 | |||
| Net Cash Flow | $10,306.66 | $51,533.30 | $103,066.60 |