Property Info
- MLS TB8447063
- Unit No -
- Bedrooms 5
- Bathrooms 4
- Area (sqft) 2190
- Living Area (sqft) 1596
- Foundation Block, Slab
- Min Lease Block, Slab
Interior Features
- Accessibility Features
- Ceiling Fans(s)
Cash Flow
| Cap Rate10.1 | Gross Yield10.8% | Annual Rent$120,000.00 | Property Taxes$7,369.89 | Operating Expenses0 |
| Year 1 | Year 5 | Year 10 | ||||
| Expected Rent | $120,000.00 $10,000.00 / mo | $600,000.00 $10,000.00 / mo | $1,200,000.00 $10,000.00 / mo | |||
| Estimated Expenses | $7,369.89 | $36,849.45 | $73,698.90 | |||
| Net Cash Flow | $112,630.11 | $563,150.55 | $1,126,301.10 |