Property Info
- MLS TB8478997
- Unit No -
- Bedrooms 6
- Bathrooms 4
- Area (sqft) 4815
- Living Area (sqft) 3788
- Foundation Crawlspace
- Min Lease Crawlspace
Interior Features
- Built-in Features
- Ceiling Fans(s)
- Crown Molding
- High Ceilings
- Solid Wood Cabinets
- Split Bedroom
- Stone Counters
- Thermostat
- Vaulted Ceiling(s)
- Walk-In Closet(s)
Cash Flow
| Cap Rate7.1 | Gross Yield8% | Annual Rent$87,840.00 | Property Taxes$9,309.00 | Operating Expenses0 |
| Year 1 | Year 5 | Year 10 | ||||
| Expected Rent | $87,840.00 $7,320.00 / mo | $439,200.00 $7,320.00 / mo | $878,400.00 $7,320.00 / mo | |||
| Estimated Expenses | $9,309.00 | $46,545.00 | $93,090.00 | |||
| Net Cash Flow | $78,531.00 | $392,655.00 | $785,310.00 |