Property Info
- MLS TB8452706
- Unit No -
- Bedrooms 5
- Bathrooms 2
- Area (sqft) 1837
- Living Area (sqft) 1737
- Foundation Slab
- Min Lease Slab
Interior Features
- Other
Cash Flow
| Cap Rate14.1 | Gross Yield15.2% | Annual Rent$27,204.00 | Property Taxes$1,925.25 | Operating Expenses0 |
| Year 1 | Year 5 | Year 10 | ||||
| Expected Rent | $27,204.00 $2,267.00 / mo | $136,020.00 $2,267.00 / mo | $272,040.00 $2,267.00 / mo | |||
| Estimated Expenses | $1,925.25 | $9,626.25 | $19,252.50 | |||
| Net Cash Flow | $25,278.75 | $126,393.75 | $252,787.50 |