Property Info
- MLS TB8510758
- Unit No -
- Bedrooms 5
- Bathrooms 2
- Area (sqft) 1812
- Living Area (sqft) 1472
- Foundation Slab
- Min Lease Slab
Interior Features
- Primary Bedroom Main Floor
- Thermostat
Cash Flow
| Cap Rate1.2 | Gross Yield2.1% | Annual Rent$9,600.00 | Property Taxes$4,018.59 | Operating Expenses0 |
| Year 1 | Year 5 | Year 10 | ||||
| Expected Rent | $9,600.00 $800.00 / mo | $48,000.00 $800.00 / mo | $96,000.00 $800.00 / mo | |||
| Estimated Expenses | $4,018.59 | $20,092.95 | $40,185.90 | |||
| Net Cash Flow | $5,581.41 | $27,907.05 | $55,814.10 |