Property Info
- MLS TB8315164
- Unit No -
- Bedrooms 5
- Bathrooms 3
- Area (sqft) -
- Living Area (sqft) 1678
- Foundation Crawlspace, Pillar/Post/Pier
- Min Lease Crawlspace, Pillar/Post/Pier
Interior Features
- Ceiling Fans(s)
Cash Flow
| Cap Rate2.8 | Gross Yield4.3% | Annual Rent$21,600.00 | Property Taxes$7,368.00 | Operating Expenses0 |
| Year 1 | Year 5 | Year 10 | ||||
| Expected Rent | $21,600.00 $1,800.00 / mo | $108,000.00 $1,800.00 / mo | $216,000.00 $1,800.00 / mo | |||
| Estimated Expenses | $7,368.00 | $36,840.00 | $73,680.00 | |||
| Net Cash Flow | $14,232.00 | $71,160.00 | $142,320.00 |