Property Info
- MLS TB8430747
- Unit No -
- Bedrooms 5
- Bathrooms 2
- Area (sqft) 2520
- Living Area (sqft) 2024
- Foundation Crawlspace, Slab
- Min Lease Crawlspace, Slab
Interior Features
- Ceiling Fans(s)
- High Ceilings
- Stone Counters
- Thermostat
- Walk-In Closet(s)
- Window Treatments
Cash Flow
| Cap Rate8.5 | Gross Yield10% | Annual Rent$64,800.00 | Property Taxes$9,299.45 | Operating Expenses0 |
| Year 1 | Year 5 | Year 10 | ||||
| Expected Rent | $64,800.00 $5,400.00 / mo | $324,000.00 $5,400.00 / mo | $648,000.00 $5,400.00 / mo | |||
| Estimated Expenses | $9,299.45 | $46,497.25 | $92,994.50 | |||
| Net Cash Flow | $55,500.55 | $277,502.75 | $555,005.50 |