Property Info
- MLS TB8430501
- Unit No -
- Bedrooms 7
- Bathrooms 4
- Area (sqft) 3695
- Living Area (sqft) 3077
- Foundation Crawlspace
- Min Lease Crawlspace
Interior Features
- Other
Cash Flow
| Cap Rate4.1 | Gross Yield5.5% | Annual Rent$60,480.00 | Property Taxes$15,909.00 | Operating Expenses0 |
| Year 1 | Year 5 | Year 10 | ||||
| Expected Rent | $60,480.00 $5,040.00 / mo | $302,400.00 $5,040.00 / mo | $604,800.00 $5,040.00 / mo | |||
| Estimated Expenses | $15,909.00 | $79,545.00 | $159,090.00 | |||
| Net Cash Flow | $44,571.00 | $222,855.00 | $445,710.00 |