Property Info
- MLS TB8461765
- Unit No -
- Bedrooms 6
- Bathrooms 3
- Area (sqft) 3580
- Living Area (sqft) 3143
- Foundation Crawlspace, Slab
- Min Lease Crawlspace, Slab
Interior Features
- Ceiling Fans(s)
Cash Flow
| Cap Rate1.8 | Gross Yield3% | Annual Rent$25,800.00 | Property Taxes$10,438.10 | Operating Expenses0 |
| Year 1 | Year 5 | Year 10 | ||||
| Expected Rent | $25,800.00 $2,150.00 / mo | $129,000.00 $2,150.00 / mo | $258,000.00 $2,150.00 / mo | |||
| Estimated Expenses | $10,438.10 | $52,190.50 | $104,381.00 | |||
| Net Cash Flow | $15,361.90 | $76,809.50 | $153,619.00 |