Property Info
- MLS T3552548
- Unit No -
- Bedrooms 3
- Bathrooms 2
- Area (sqft) -
- Living Area (sqft) 1680
- Foundation Block, Slab
- Min Lease Block, Slab
Interior Features
- Built-in Features
- Ceiling Fans(s)
- Living Room/Dining Room Combo
- Open Floorplan
- Primary Bedroom Main Floor
- Split Bedroom
- Stone Counters
- Thermostat
- Walk-In Closet(s)
- Wet Bar
- Window Treatments
Cash Flow
| Cap Rate4.2 | Gross Yield5.5% | Annual Rent$48,432.00 | Property Taxes$11,429.10 | Operating Expenses0 |
| Year 1 | Year 5 | Year 10 | ||||
| Expected Rent | $48,432.00 $4,036.00 / mo | $242,160.00 $4,036.00 / mo | $484,320.00 $4,036.00 / mo | |||
| Estimated Expenses | $11,429.10 | $57,145.50 | $114,291.00 | |||
| Net Cash Flow | $37,002.90 | $185,014.50 | $370,029.00 |