Property Info
- MLS TB8526429
- Unit No -
- Bedrooms 8
- Bathrooms 4
- Area (sqft) 2448
- Living Area (sqft) 2448
- Foundation Stem Wall
- Min Lease Stem Wall
Interior Features
- Solid Surface Counters
Cash Flow
| Cap Rate5.6 | Gross Yield6.5% | Annual Rent$35,940.00 | Property Taxes$5,163.00 | Operating Expenses0 |
| Year 1 | Year 5 | Year 10 | ||||
| Expected Rent | $35,940.00 $2,995.00 / mo | $179,700.00 $2,995.00 / mo | $359,400.00 $2,995.00 / mo | |||
| Estimated Expenses | $5,163.00 | $25,815.00 | $51,630.00 | |||
| Net Cash Flow | $30,777.00 | $153,885.00 | $307,770.00 |