Property Info
- MLS TB8427845
- Unit No -
- Bedrooms 5
- Bathrooms 2
- Area (sqft) 1154
- Living Area (sqft) 1154
- Foundation Slab
- Min Lease Slab
Interior Features
- Ceiling Fans(s)
- Eat-in Kitchen
- Living Room/Dining Room Combo
- Open Floorplan
- Stone Counters
Cash Flow
| Cap Rate12.0 | Gross Yield13.1% | Annual Rent$38,988.00 | Property Taxes$3,186.00 | Operating Expenses0 |
| Year 1 | Year 5 | Year 10 | ||||
| Expected Rent | $38,988.00 $3,249.00 / mo | $194,940.00 $3,249.00 / mo | $389,880.00 $3,249.00 / mo | |||
| Estimated Expenses | $3,186.00 | $15,930.00 | $31,860.00 | |||
| Net Cash Flow | $35,802.00 | $179,010.00 | $358,020.00 |