Property Info
- MLS TB8322793
- Unit No -
- Bedrooms 5
- Bathrooms 3
- Area (sqft) -
- Living Area (sqft) 2356
- Foundation Pillar/Post/Pier
- Min Lease Pillar/Post/Pier
Interior Features
- Ceiling Fans(s)
- Eat-in Kitchen
- Open Floorplan
- Thermostat
Cash Flow
| Cap Rate3.3 | Gross Yield3.8% | Annual Rent$14,400.00 | Property Taxes$1,875.00 | Operating Expenses0 |
| Year 1 | Year 5 | Year 10 | ||||
| Expected Rent | $14,400.00 $1,200.00 / mo | $72,000.00 $1,200.00 / mo | $144,000.00 $1,200.00 / mo | |||
| Estimated Expenses | $1,875.00 | $9,375.00 | $18,750.00 | |||
| Net Cash Flow | $12,525.00 | $62,625.00 | $125,250.00 |