Property Info
- MLS TB8488725
- Unit No -
- Bedrooms 5
- Bathrooms 4
- Area (sqft) 3088
- Living Area (sqft) 2369
- Foundation Crawlspace
- Min Lease Crawlspace
Interior Features
- Built-in Features
- Ceiling Fans(s)
- Crown Molding
- High Ceilings
- Other
Cash Flow
| Cap Rate4.2 | Gross Yield5.7% | Annual Rent$56,340.00 | Property Taxes$14,807.00 | Operating Expenses0 |
| Year 1 | Year 5 | Year 10 | ||||
| Expected Rent | $56,340.00 $4,695.00 / mo | $281,700.00 $4,695.00 / mo | $563,400.00 $4,695.00 / mo | |||
| Estimated Expenses | $14,807.00 | $74,035.00 | $148,070.00 | |||
| Net Cash Flow | $41,533.00 | $207,665.00 | $415,330.00 |