Property Info
- MLS TB8424768
- Unit No -
- Bedrooms 6
- Bathrooms 4
- Area (sqft) 2514
- Living Area (sqft) 2514
- Foundation Block
- Min Lease Block
Interior Features
- Walk-In Closet(s)
Cash Flow
| Cap Rate4.8 | Gross Yield5.7% | Annual Rent$31,800.00 | Property Taxes$4,690.44 | Operating Expenses0 |
| Year 1 | Year 5 | Year 10 | ||||
| Expected Rent | $31,800.00 $2,650.00 / mo | $159,000.00 $2,650.00 / mo | $318,000.00 $2,650.00 / mo | |||
| Estimated Expenses | $4,690.44 | $23,452.20 | $46,904.40 | |||
| Net Cash Flow | $27,109.56 | $135,547.80 | $271,095.60 |