Property Info
- MLS TB8336724
- Unit No -
- Bedrooms 4
- Bathrooms 2
- Area (sqft) 1780
- Living Area (sqft) 1780
- Foundation Slab
- Min Lease Slab
Interior Features
- Ceiling Fans(s)
- Chair Rail
- Kitchen/Family Room Combo
- Living Room/Dining Room Combo
- Open Floorplan
- Primary Bedroom Main Floor
- Solid Wood Cabinets
- Split Bedroom
- Thermostat
- Walk-In Closet(s)
- Window Treatments
Cash Flow
| Cap Rate10.2 | Gross Yield10.7% | Annual Rent$48,000.00 | Property Taxes$2,221.90 | Operating Expenses0 |
| Year 1 | Year 5 | Year 10 | ||||
| Expected Rent | $48,000.00 $4,000.00 / mo | $240,000.00 $4,000.00 / mo | $480,000.00 $4,000.00 / mo | |||
| Estimated Expenses | $2,221.90 | $11,109.50 | $22,219.00 | |||
| Net Cash Flow | $45,778.10 | $228,890.50 | $457,781.00 |