Property Info
- MLS TB8478477
- Unit No -
- Bedrooms 5
- Bathrooms 4
- Area (sqft) 2782
- Living Area (sqft) 2706
- Foundation Block, Slab
- Min Lease Block, Slab
Interior Features
- Ceiling Fans(s)
- Crown Molding
- Eat-in Kitchen
- Solid Wood Cabinets
- Stone Counters
- Thermostat
Cash Flow
| Cap Rate12.1 | Gross Yield13.3% | Annual Rent$78,000.00 | Property Taxes$7,017.82 | Operating Expenses0 |
| Year 1 | Year 5 | Year 10 | ||||
| Expected Rent | $78,000.00 $6,500.00 / mo | $390,000.00 $6,500.00 / mo | $780,000.00 $6,500.00 / mo | |||
| Estimated Expenses | $7,017.82 | $35,089.10 | $70,178.20 | |||
| Net Cash Flow | $70,982.18 | $354,910.90 | $709,821.80 |