Property Info
- MLS TB8518745
- Unit No -
- Bedrooms 5
- Bathrooms 3
- Area (sqft) 3296
- Living Area (sqft) 2896
- Foundation Block, Slab
- Min Lease Block, Slab
Interior Features
- Ceiling Fans(s)
- Other
- Walk-In Closet(s)
Cash Flow
| Cap Rate5.1 | Gross Yield7.1% | Annual Rent$34,800.00 | Property Taxes$9,946.00 | Operating Expenses0 |
| Year 1 | Year 5 | Year 10 | ||||
| Expected Rent | $34,800.00 $2,900.00 / mo | $174,000.00 $2,900.00 / mo | $348,000.00 $2,900.00 / mo | |||
| Estimated Expenses | $9,946.00 | $49,730.00 | $99,460.00 | |||
| Net Cash Flow | $24,854.00 | $124,270.00 | $248,540.00 |