Property Info
- MLS S5148634
- Unit No -
- Bedrooms 4
- Bathrooms 3
- Area (sqft) 4198
- Living Area (sqft) 2983
- Foundation Slab
- Min Lease Slab
Interior Features
- Ceiling Fans(s)
- Crown Molding
- Eat-in Kitchen
- High Ceilings
- Kitchen/Family Room Combo
- Open Floorplan
- PrimaryBedroom Upstairs
- Smart Home
- Solid Wood Cabinets
- Stone Counters
- Thermostat
- Vaulted Ceiling(s)
- Walk-In Closet(s)
- Window Treatments
Cash Flow
| Cap Rate3.5 | Gross Yield4.8% | Annual Rent$40,200.00 | Property Taxes$11,202.10 | Operating Expenses0 |
| Year 1 | Year 5 | Year 10 | ||||
| Expected Rent | $40,200.00 $3,350.00 / mo | $201,000.00 $3,350.00 / mo | $402,000.00 $3,350.00 / mo | |||
| Estimated Expenses | $11,202.10 | $56,010.50 | $112,021.00 | |||
| Net Cash Flow | $28,997.90 | $144,989.50 | $289,979.00 |