Property Info
- MLS TB8432906
- Unit No -
- Bedrooms 5
- Bathrooms 3
- Area (sqft) 3552
- Living Area (sqft) 1932
- Foundation Slab
- Min Lease Slab
Interior Features
- PrimaryBedroom Upstairs
Cash Flow
| Cap Rate2.6 | Gross Yield3.2% | Annual Rent$21,600.00 | Property Taxes$3,818.96 | Operating Expenses0 |
| Year 1 | Year 5 | Year 10 | ||||
| Expected Rent | $21,600.00 $1,800.00 / mo | $108,000.00 $1,800.00 / mo | $216,000.00 $1,800.00 / mo | |||
| Estimated Expenses | $3,818.96 | $19,094.80 | $38,189.60 | |||
| Net Cash Flow | $17,781.04 | $88,905.20 | $177,810.40 |