Property Info
- MLS TB8352245
- Unit No -
- Bedrooms 5
- Bathrooms 2
- Area (sqft) -
- Living Area (sqft) 1683
- Foundation Concrete Perimeter, Pillar/Post/
- Min Lease Concrete Perimeter, Pillar/Post/
Interior Features
- Ceiling Fans(s)
- Eat-in Kitchen
- Primary Bedroom Main Floor
- Solid Surface Counters
- Thermostat
- Window Treatments
Cash Flow
| Cap Rate2.2 | Gross Yield3.1% | Annual Rent$12,420.00 | Property Taxes$3,528.00 | Operating Expenses0 |
| Year 1 | Year 5 | Year 10 | ||||
| Expected Rent | $12,420.00 $1,035.00 / mo | $62,100.00 $1,035.00 / mo | $124,200.00 $1,035.00 / mo | |||
| Estimated Expenses | $3,528.00 | $17,640.00 | $35,280.00 | |||
| Net Cash Flow | $8,892.00 | $44,460.00 | $88,920.00 |