Property Info
- MLS TB8389169
- Unit No -
- Bedrooms 5
- Bathrooms 3
- Area (sqft) -
- Living Area (sqft) 1956
- Foundation Crawlspace
- Min Lease Crawlspace
Interior Features
- Ceiling Fans(s)
- Thermostat
Cash Flow
| Cap Rate12.5 | Gross Yield13.3% | Annual Rent$42,480.00 | Property Taxes$2,388.46 | Operating Expenses0 |
| Year 1 | Year 5 | Year 10 | ||||
| Expected Rent | $42,480.00 $3,540.00 / mo | $212,400.00 $3,540.00 / mo | $424,800.00 $3,540.00 / mo | |||
| Estimated Expenses | $2,388.46 | $11,942.30 | $23,884.60 | |||
| Net Cash Flow | $40,091.54 | $200,457.70 | $400,915.40 |