Property Info
- MLS TB8374429
- Unit No -
- Bedrooms 5
- Bathrooms 2
- Area (sqft) -
- Living Area (sqft) 1638
- Foundation Slab
- Min Lease Slab
Interior Features
- Eat-in Kitchen
- Kitchen/Family Room Combo
- Open Floorplan
- Primary Bedroom Main Floor
- Stone Counters
Cash Flow
| Cap Rate7.8 | Gross Yield8.6% | Annual Rent$30,000.00 | Property Taxes$2,772.00 | Operating Expenses0 |
| Year 1 | Year 5 | Year 10 | ||||
| Expected Rent | $30,000.00 $2,500.00 / mo | $150,000.00 $2,500.00 / mo | $300,000.00 $2,500.00 / mo | |||
| Estimated Expenses | $2,772.00 | $13,860.00 | $27,720.00 | |||
| Net Cash Flow | $27,228.00 | $136,140.00 | $272,280.00 |