Property Info
- MLS TB8375361
- Unit No -
- Bedrooms 5
- Bathrooms 3
- Area (sqft) -
- Living Area (sqft) 2502
- Foundation Block
- Min Lease Block
Interior Features
- Ceiling Fans(s)
- Eat-in Kitchen
- Primary Bedroom Main Floor
- Solid Wood Cabinets
- Split Bedroom
- Stone Counters
- Walk-In Closet(s)
Cash Flow
| Cap Rate4.3 | Gross Yield5.6% | Annual Rent$30,000.00 | Property Taxes$6,685.66 | 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 | $6,685.66 | $33,428.30 | $66,856.60 | |||
| Net Cash Flow | $23,314.34 | $116,571.70 | $233,143.40 |