Property Info
- MLS TB8441376
- Unit No -
- Bedrooms 6
- Bathrooms 2
- Area (sqft) 2860
- Living Area (sqft) 2860
- Foundation Slab
- Min Lease Slab
Interior Features
- Ceiling Fans(s)
- Other
- Primary Bedroom Main Floor
- Walk-In Closet(s)
Cash Flow
| Cap Rate6.8 | Gross Yield7.9% | Annual Rent$26,100.00 | Property Taxes$3,700.85 | Operating Expenses0 |
| Year 1 | Year 5 | Year 10 | ||||
| Expected Rent | $26,100.00 $2,175.00 / mo | $130,500.00 $2,175.00 / mo | $261,000.00 $2,175.00 / mo | |||
| Estimated Expenses | $3,700.85 | $18,504.25 | $37,008.50 | |||
| Net Cash Flow | $22,399.15 | $111,995.75 | $223,991.50 |