Property Info
- MLS TB8431179
- Unit No -
- Bedrooms 5
- Bathrooms 4
- Area (sqft) 4743
- Living Area (sqft) 3664
- Foundation Crawlspace, Stem Wall
- Min Lease Crawlspace, Stem Wall
Interior Features
- Built-in Features
- Ceiling Fans(s)
- Crown Molding
- High Ceilings
- Primary Bedroom Main Floor
- PrimaryBedroom Upstairs
- Split Bedroom
- Stone Counters
- Thermostat
- Walk-In Closet(s)
Cash Flow
| Cap Rate0.8 | Gross Yield2.2% | Annual Rent$28,800.00 | Property Taxes$19,028.00 | Operating Expenses0 |
| Year 1 | Year 5 | Year 10 | ||||
| Expected Rent | $28,800.00 $2,400.00 / mo | $144,000.00 $2,400.00 / mo | $288,000.00 $2,400.00 / mo | |||
| Estimated Expenses | $19,028.00 | $95,140.00 | $190,280.00 | |||
| Net Cash Flow | $9,772.00 | $48,860.00 | $97,720.00 |