Property Info
- MLS TB8440358
- Unit No -
- Bedrooms 5
- Bathrooms 4
- Area (sqft) 5085
- Living Area (sqft) 3201
- Foundation Block
- Min Lease Block
Interior Features
- Ceiling Fans(s)
- Crown Molding
- Living Room/Dining Room Combo
- Open Floorplan
- Primary Bedroom Main Floor
- Solid Surface Counters
- Solid Wood Cabinets
Cash Flow
| Cap Rate0.8 | Gross Yield2.1% | Annual Rent$19,200.00 | Property Taxes$11,901.10 | Operating Expenses0 |
| Year 1 | Year 5 | Year 10 | ||||
| Expected Rent | $19,200.00 $1,600.00 / mo | $96,000.00 $1,600.00 / mo | $192,000.00 $1,600.00 / mo | |||
| Estimated Expenses | $11,901.10 | $59,505.50 | $119,011.00 | |||
| Net Cash Flow | $7,298.90 | $36,494.50 | $72,989.00 |