Property Info
- MLS TB8429998
- Unit No -
- Bedrooms 6
- Bathrooms 6
- Area (sqft) 4127
- Living Area (sqft) 3850
- Foundation Slab
- Min Lease Slab
Interior Features
- Ceiling Fans(s)
- Eat-in Kitchen
- Elevator
- Primary Bedroom Main Floor
- PrimaryBedroom Upstairs
- Stone Counters
- Thermostat
- Walk-In Closet(s)
Cash Flow
| Cap Rate0.6 | Gross Yield0.9% | Annual Rent$13,200.00 | Property Taxes$3,823.04 | Operating Expenses0 |
| Year 1 | Year 5 | Year 10 | ||||
| Expected Rent | $13,200.00 $1,100.00 / mo | $66,000.00 $1,100.00 / mo | $132,000.00 $1,100.00 / mo | |||
| Estimated Expenses | $3,823.04 | $19,115.20 | $38,230.40 | |||
| Net Cash Flow | $9,376.96 | $46,884.80 | $93,769.60 |