Property Info
- MLS TB8435045
- Unit No -
- Bedrooms 4
- Bathrooms 4
- Area (sqft) 2953
- Living Area (sqft) 2463
- Foundation Slab
- Min Lease Slab
Interior Features
- Open Floorplan
Cash Flow
| Cap Rate6.7 | Gross Yield7.4% | Annual Rent$68,400.00 | Property Taxes$6,442.36 | Operating Expenses0 |
| Year 1 | Year 5 | Year 10 | ||||
| Expected Rent | $68,400.00 $5,700.00 / mo | $342,000.00 $5,700.00 / mo | $684,000.00 $5,700.00 / mo | |||
| Estimated Expenses | $6,442.36 | $32,211.80 | $64,423.60 | |||
| Net Cash Flow | $61,957.64 | $309,788.20 | $619,576.40 |