Property Info
- MLS TB8383844
- Unit No -
- Bedrooms 5
- Bathrooms 3
- Area (sqft) -
- Living Area (sqft) 2356
- Foundation Crawlspace
- Min Lease Crawlspace
Interior Features
- Ceiling Fans(s)
- Split Bedroom
- Thermostat
- Walk-In Closet(s)
Cash Flow
| Cap Rate2.7 | Gross Yield3.2% | Annual Rent$12,000.00 | Property Taxes$2,062.69 | Operating Expenses0 |
| Year 1 | Year 5 | Year 10 | ||||
| Expected Rent | $12,000.00 $1,000.00 / mo | $60,000.00 $1,000.00 / mo | $120,000.00 $1,000.00 / mo | |||
| Estimated Expenses | $2,062.69 | $10,313.45 | $20,626.90 | |||
| Net Cash Flow | $9,937.31 | $49,686.55 | $99,373.10 |