Property Info
- MLS TB8522618
- Unit No -
- Bedrooms 7
- Bathrooms 5
- Area (sqft) 4356
- Living Area (sqft) 3814
- Foundation Slab
- Min Lease Slab
Interior Features
- Ceiling Fans(s)
- Living Room/Dining Room Combo
- Walk-In Closet(s)
Cash Flow
| Cap Rate3.1 | Gross Yield5.1% | Annual Rent$45,600.00 | Property Taxes$17,518.00 | Operating Expenses0 |
| Year 1 | Year 5 | Year 10 | ||||
| Expected Rent | $45,600.00 $3,800.00 / mo | $228,000.00 $3,800.00 / mo | $456,000.00 $3,800.00 / mo | |||
| Estimated Expenses | $17,518.00 | $87,590.00 | $175,180.00 | |||
| Net Cash Flow | $28,082.00 | $140,410.00 | $280,820.00 |