Property Info
- MLS T3393294
- Unit No -
- Bedrooms 4
- Bathrooms 3
- Area (sqft) -
- Living Area (sqft) 4182
- Foundation Slab
- Min Lease Slab
Interior Features
- Cathedral Ceiling(s)
- Ceiling Fans(s)
- Eat-in Kitchen
- L Dining
- Living Room/Dining Room Combo
- Primary Bedroom Main Floor
- Solid Wood Cabinets
- Split Bedroom
- Vaulted Ceiling(s)
- Walk-In Closet(s)
- Window Treatments
Cash Flow
| Cap Rate3.8 | Gross Yield4.2% | Annual Rent$30,000.00 | Property Taxes$3,301.00 | 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 | $3,301.00 | $16,505.00 | $33,010.00 | |||
| Net Cash Flow | $26,699.00 | $133,495.00 | $266,990.00 |