Property Info
- MLS TB8521847
- Unit No -
- Bedrooms 6
- Bathrooms 5
- Area (sqft) 6003
- Living Area (sqft) 2713
- Foundation Crawlspace
- Min Lease Crawlspace
Interior Features
- Ceiling Fans(s)
- Living Room/Dining Room Combo
Cash Flow
| Cap Rate2.6 | Gross Yield3.7% | Annual Rent$37,200.00 | Property Taxes$11,095.60 | Operating Expenses0 |
| Year 1 | Year 5 | Year 10 | ||||
| Expected Rent | $37,200.00 $3,100.00 / mo | $186,000.00 $3,100.00 / mo | $372,000.00 $3,100.00 / mo | |||
| Estimated Expenses | $11,095.60 | $55,478.00 | $110,956.00 | |||
| Net Cash Flow | $26,104.40 | $130,522.00 | $261,044.00 |