Property Info
- MLS TB8483186
- Unit No -
- Bedrooms 6
- Bathrooms 4
- Area (sqft) 5663
- Living Area (sqft) 2713
- Foundation Crawlspace, Slab
- Min Lease Crawlspace, Slab
Interior Features
- Ceiling Fans(s)
- High Ceilings
Cash Flow
| Cap Rate6.7 | Gross Yield7.7% | Annual Rent$91,800.00 | Property Taxes$11,096.60 | Operating Expenses0 |
| Year 1 | Year 5 | Year 10 | ||||
| Expected Rent | $91,800.00 $7,650.00 / mo | $459,000.00 $7,650.00 / mo | $918,000.00 $7,650.00 / mo | |||
| Estimated Expenses | $11,096.60 | $55,483.00 | $110,966.00 | |||
| Net Cash Flow | $80,703.40 | $403,517.00 | $807,034.00 |