Property Info
- MLS TB8508024
- Unit No -
- Bedrooms 7
- Bathrooms 5
- Area (sqft) 4460
- Living Area (sqft) 3838
- Foundation Slab
- Min Lease Slab
Interior Features
- Ceiling Fans(s)
Cash Flow
| Cap Rate1.3 | Gross Yield3.2% | Annual Rent$31,200.00 | Property Taxes$18,991.20 | Operating Expenses0 |
| Year 1 | Year 5 | Year 10 | ||||
| Expected Rent | $31,200.00 $2,600.00 / mo | $156,000.00 $2,600.00 / mo | $312,000.00 $2,600.00 / mo | |||
| Estimated Expenses | $18,991.20 | $94,956.00 | $189,912.00 | |||
| Net Cash Flow | $12,208.80 | $61,044.00 | $122,088.00 |