Property Info
- MLS TB8472053
- Unit No -
- Bedrooms 5
- Bathrooms 4
- Area (sqft) 2576
- Living Area (sqft) 2576
- Foundation Pillar/Post/Pier
- Min Lease Pillar/Post/Pier
Interior Features
- Kitchen/Family Room Combo
- Open Floorplan
- Split Bedroom
- Thermostat
- Walk-In Closet(s)
Cash Flow
| Cap Rate0.9 | Gross Yield1.7% | Annual Rent$16,800.00 | Property Taxes$8,154.84 | Operating Expenses0 |
| Year 1 | Year 5 | Year 10 | ||||
| Expected Rent | $16,800.00 $1,400.00 / mo | $84,000.00 $1,400.00 / mo | $168,000.00 $1,400.00 / mo | |||
| Estimated Expenses | $8,154.84 | $40,774.20 | $81,548.40 | |||
| Net Cash Flow | $8,645.16 | $43,225.80 | $86,451.60 |