Property Info
- MLS TB8487002
- Unit No -
- Bedrooms 6
- Bathrooms 5
- Area (sqft) 3349
- Living Area (sqft) 3349
- Foundation Crawlspace
- Min Lease Crawlspace
Interior Features
- Ceiling Fans(s)
- Coffered Ceiling(s)
- Crown Molding
- Eat-in Kitchen
- High Ceilings
- Kitchen/Family Room Combo
- Living Room/Dining Room Combo
- Open Floorplan
- Primary Bedroom Main Floor
- Solid Surface Counters
- Solid Wood Cabinets
- Split Bedroom
- Stone Cou
Cash Flow
| Cap Rate6.4 | Gross Yield8.1% | Annual Rent$88,800.00 | Property Taxes$18,494.00 | Operating Expenses0 |
| Year 1 | Year 5 | Year 10 | ||||
| Expected Rent | $88,800.00 $7,400.00 / mo | $444,000.00 $7,400.00 / mo | $888,000.00 $7,400.00 / mo | |||
| Estimated Expenses | $18,494.00 | $92,470.00 | $184,940.00 | |||
| Net Cash Flow | $70,306.00 | $351,530.00 | $703,060.00 |