Property Info
- MLS TB8492106
- Unit No -
- Bedrooms 5
- Bathrooms 5
- Area (sqft) 3008
- Living Area (sqft) 2596
- Foundation Slab
- Min Lease Slab
Interior Features
- Ceiling Fans(s)
- Primary Bedroom Main Floor
- Solid Surface Counters
- Split Bedroom
- Stone Counters
- Walk-In Closet(s)
- Window Treatments
Cash Flow
| Cap Rate0.8 | Gross Yield2.3% | Annual Rent$18,960.00 | Property Taxes$12,450.00 | Operating Expenses0 |
| Year 1 | Year 5 | Year 10 | ||||
| Expected Rent | $18,960.00 $1,580.00 / mo | $94,800.00 $1,580.00 / mo | $189,600.00 $1,580.00 / mo | |||
| Estimated Expenses | $12,450.00 | $62,250.00 | $124,500.00 | |||
| Net Cash Flow | $6,510.00 | $32,550.00 | $65,100.00 |