Property Info
- MLS TB8307218
- Unit No -
- Bedrooms 3
- Bathrooms 4
- Area (sqft) -
- Living Area (sqft) 2025
- Foundation Slab
- Min Lease Slab
Interior Features
- Ceiling Fans(s)
- Crown Molding
- Open Floorplan
- Solid Surface Counters
- Solid Wood Cabinets
- Stone Counters
- Walk-In Closet(s)
- Window Treatments
Cash Flow
| Cap Rate5.8 | Gross Yield7% | Annual Rent$52,800.00 | Property Taxes$9,024.46 | Operating Expenses0 |
| Year 1 | Year 5 | Year 10 | ||||
| Expected Rent | $52,800.00 $4,400.00 / mo | $264,000.00 $4,400.00 / mo | $528,000.00 $4,400.00 / mo | |||
| Estimated Expenses | $9,024.46 | $45,122.30 | $90,244.60 | |||
| Net Cash Flow | $43,775.54 | $218,877.70 | $437,755.40 |