Property Info
- MLS TB8468636
- Unit No -
- Bedrooms 5
- Bathrooms 3
- Area (sqft) 3470
- Living Area (sqft) 2470
- Foundation Concrete Perimeter, Slab
- Min Lease Concrete Perimeter, Slab
Interior Features
- Primary Bedroom Main Floor
- Split Bedroom
- Thermostat
Cash Flow
| Cap Rate2.5 | Gross Yield3.3% | Annual Rent$25,200.00 | Property Taxes$6,209.35 | Operating Expenses0 |
| Year 1 | Year 5 | Year 10 | ||||
| Expected Rent | $25,200.00 $2,100.00 / mo | $126,000.00 $2,100.00 / mo | $252,000.00 $2,100.00 / mo | |||
| Estimated Expenses | $6,209.35 | $31,046.75 | $62,093.50 | |||
| Net Cash Flow | $18,990.65 | $94,953.25 | $189,906.50 |