Property Info
- MLS TB8492768
- Unit No -
- Bedrooms 5
- Bathrooms 2
- Area (sqft) 2052
- Living Area (sqft) 2052
- Foundation Crawlspace
- Min Lease Crawlspace
Interior Features
- Ceiling Fans(s)
- Open Floorplan
- Primary Bedroom Main Floor
- PrimaryBedroom Upstairs
- Window Treatments
Cash Flow
| Cap Rate3.2 | Gross Yield5% | Annual Rent$30,000.00 | Property Taxes$10,859.20 | Operating Expenses0 |
| Year 1 | Year 5 | Year 10 | ||||
| Expected Rent | $30,000.00 $2,500.00 / mo | $150,000.00 $2,500.00 / mo | $300,000.00 $2,500.00 / mo | |||
| Estimated Expenses | $10,859.20 | $54,296.00 | $108,592.00 | |||
| Net Cash Flow | $19,140.80 | $95,704.00 | $191,408.00 |