Property Info
- MLS TB8437139
- Unit No -
- Bedrooms 6
- Bathrooms 6
- Area (sqft) 2353
- Living Area (sqft) 2161
- Foundation Block
- Min Lease Block
Interior Features
- Ceiling Fans(s)
- Eat-in Kitchen
- Kitchen/Family Room Combo
- Living Room/Dining Room Combo
- Primary Bedroom Main Floor
- Stone Counters
Cash Flow
| Cap Rate6.5 | Gross Yield6.6% | Annual Rent$37,200.00 | Property Taxes$797.00 | Operating Expenses0 |
| Year 1 | Year 5 | Year 10 | ||||
| Expected Rent | $37,200.00 $3,100.00 / mo | $186,000.00 $3,100.00 / mo | $372,000.00 $3,100.00 / mo | |||
| Estimated Expenses | $797.00 | $3,985.00 | $7,970.00 | |||
| Net Cash Flow | $36,403.00 | $182,015.00 | $364,030.00 |