Property Info
- MLS TB8489959
- Unit No -
- Bedrooms 6
- Bathrooms 4
- Area (sqft) 3034
- Living Area (sqft) 2334
- Foundation Slab
- Min Lease Slab
Interior Features
- Ceiling Fans(s)
- Living Room/Dining Room Combo
- Primary Bedroom Main Floor
- Thermostat
Cash Flow
| Cap Rate3.3 | Gross Yield4.5% | Annual Rent$25,200.00 | Property Taxes$6,482.00 | Operating Expenses0 |
| Year 1 | Year 5 | Year 10 | ||||
| Expected Rent | $25,200.00 $2,100.00 / mo | $126,000.00 $2,100.00 / mo | $252,000.00 $2,100.00 / mo | |||
| Estimated Expenses | $6,482.00 | $32,410.00 | $64,820.00 | |||
| Net Cash Flow | $18,718.00 | $93,590.00 | $187,180.00 |