Property Info
- MLS TB8471440
- Unit No -
- Bedrooms 7
- Bathrooms 5
- Area (sqft) 4839
- Living Area (sqft) 3511
- Foundation Slab
- Min Lease Slab
Interior Features
- Ceiling Fans(s)
- Eat-in Kitchen
- Open Floorplan
- Split Bedroom
- Walk-In Closet(s)
Cash Flow
| Cap Rate1.0 | Gross Yield1.7% | Annual Rent$12,600.00 | Property Taxes$5,055.50 | Operating Expenses0 |
| Year 1 | Year 5 | Year 10 | ||||
| Expected Rent | $12,600.00 $1,050.00 / mo | $63,000.00 $1,050.00 / mo | $126,000.00 $1,050.00 / mo | |||
| Estimated Expenses | $5,055.50 | $25,277.50 | $50,555.00 | |||
| Net Cash Flow | $7,544.50 | $37,722.50 | $75,445.00 |