Property Info
- MLS TB8468001
- Unit No A
- Bedrooms 6
- Bathrooms 6
- Area (sqft) 3588
- Living Area (sqft) 3468
- Foundation Slab
- Min Lease Slab
Interior Features
- Ceiling Fans(s)
- Living Room/Dining Room Combo
- Thermostat
Cash Flow
| Cap Rate1.8 | Gross Yield2.8% | Annual Rent$22,500.00 | Property Taxes$7,872.02 | Operating Expenses0 |
| Year 1 | Year 5 | Year 10 | ||||
| Expected Rent | $22,500.00 $1,875.00 / mo | $112,500.00 $1,875.00 / mo | $225,000.00 $1,875.00 / mo | |||
| Estimated Expenses | $7,872.02 | $39,360.10 | $78,720.20 | |||
| Net Cash Flow | $14,627.98 | $73,139.90 | $146,279.80 |