Property Info
- MLS TB8456956
- Unit No -
- Bedrooms 8
- Bathrooms 8
- Area (sqft) 4990
- Living Area (sqft) 4330
- Foundation Slab
- Min Lease Slab
Interior Features
- Ceiling Fans(s)
- Eat-in Kitchen
- High Ceilings
- Living Room/Dining Room Combo
- Open Floorplan
- PrimaryBedroom Upstairs
- Solid Surface Counters
- Walk-In Closet(s)
Cash Flow
| Cap Rate5.9 | Gross Yield7.2% | Annual Rent$56,400.00 | Property Taxes$10,396.50 | Operating Expenses0 |
| Year 1 | Year 5 | Year 10 | ||||
| Expected Rent | $56,400.00 $4,700.00 / mo | $282,000.00 $4,700.00 / mo | $564,000.00 $4,700.00 / mo | |||
| Estimated Expenses | $10,396.50 | $51,982.50 | $103,965.00 | |||
| Net Cash Flow | $46,003.50 | $230,017.50 | $460,035.00 |