Property Info
- MLS TB8529338
- Unit No -
- Bedrooms 5
- Bathrooms 3
- Area (sqft) 2310
- Living Area (sqft) 2310
- Foundation Crawlspace
- Min Lease Crawlspace
Interior Features
- Eat-in Kitchen
- Kitchen/Family Room Combo
- Open Floorplan
- Walk-In Closet(s)
Cash Flow
| Cap Rate6.5 | Gross Yield8.1% | Annual Rent$30,420.00 | Property Taxes$6,231.33 | Operating Expenses0 |
| Year 1 | Year 5 | Year 10 | ||||
| Expected Rent | $30,420.00 $2,535.00 / mo | $152,100.00 $2,535.00 / mo | $304,200.00 $2,535.00 / mo | |||
| Estimated Expenses | $6,231.33 | $31,156.65 | $62,313.30 | |||
| Net Cash Flow | $24,188.67 | $120,943.35 | $241,886.70 |