Property Info
- MLS TB8528660
- Unit No -
- Bedrooms 7
- Bathrooms 5
- Area (sqft) 4460
- Living Area (sqft) 3877
- Foundation Slab
- Min Lease Slab
Interior Features
- High Ceilings
- PrimaryBedroom Upstairs
- Stone Counters
- Thermostat
- Walk-In Closet(s)
Cash Flow
| Cap Rate2.5 | Gross Yield5% | Annual Rent$45,000.00 | Property Taxes$22,804.70 | Operating Expenses0 |
| Year 1 | Year 5 | Year 10 | ||||
| Expected Rent | $45,000.00 $3,750.00 / mo | $225,000.00 $3,750.00 / mo | $450,000.00 $3,750.00 / mo | |||
| Estimated Expenses | $22,804.70 | $114,023.50 | $228,047.00 | |||
| Net Cash Flow | $22,195.30 | $110,976.50 | $221,953.00 |