Property Info
- MLS TB8518903
- Unit No -
- Bedrooms 8
- Bathrooms 4
- Area (sqft) 2376
- Living Area (sqft) 2376
- Foundation Slab
- Min Lease Slab
Interior Features
- Open Floorplan
Cash Flow
| Cap Rate1.8 | Gross Yield2.8% | Annual Rent$16,800.00 | Property Taxes$5,992.39 | Operating Expenses0 |
| Year 1 | Year 5 | Year 10 | ||||
| Expected Rent | $16,800.00 $1,400.00 / mo | $84,000.00 $1,400.00 / mo | $168,000.00 $1,400.00 / mo | |||
| Estimated Expenses | $5,992.39 | $29,961.95 | $59,923.90 | |||
| Net Cash Flow | $10,807.61 | $54,038.05 | $108,076.10 |