Property Info
- MLS TB8476661
- Unit No -
- Bedrooms 7
- Bathrooms 3
- Area (sqft) 2473
- Living Area (sqft) 2205
- Foundation Slab
- Min Lease Slab
Interior Features
- Ceiling Fans(s)
- Eat-in Kitchen
- Kitchen/Family Room Combo
- Living Room/Dining Room Combo
- Open Floorplan
Cash Flow
| Cap Rate5.0 | Gross Yield5.5% | Annual Rent$36,000.00 | Property Taxes$3,363.35 | Operating Expenses0 |
| Year 1 | Year 5 | Year 10 | ||||
| Expected Rent | $36,000.00 $3,000.00 / mo | $180,000.00 $3,000.00 / mo | $360,000.00 $3,000.00 / mo | |||
| Estimated Expenses | $3,363.35 | $16,816.75 | $33,633.50 | |||
| Net Cash Flow | $32,636.65 | $163,183.25 | $326,366.50 |