Property Info
- MLS TB8476762
- Unit No -
- Bedrooms 7
- Bathrooms 7
- Area (sqft) 3334
- Living Area (sqft) 3334
- Foundation Slab
- Min Lease Slab
Interior Features
- Thermostat
Cash Flow
| Cap Rate1.7 | Gross Yield3.2% | Annual Rent$28,740.00 | Property Taxes$13,933.60 | Operating Expenses0 |
| Year 1 | Year 5 | Year 10 | ||||
| Expected Rent | $28,740.00 $2,395.00 / mo | $143,700.00 $2,395.00 / mo | $287,400.00 $2,395.00 / mo | |||
| Estimated Expenses | $13,933.60 | $69,668.00 | $139,336.00 | |||
| Net Cash Flow | $14,806.40 | $74,032.00 | $148,064.00 |