Property Info
- MLS TB8343105
- Unit No -
- Bedrooms 4
- Bathrooms 3
- Area (sqft) -
- Living Area (sqft) 2790
- Foundation Block
- Min Lease Block
Interior Features
- Ceiling Fans(s)
- Open Floorplan
- PrimaryBedroom Upstairs
- Walk-In Closet(s)
Cash Flow
| Cap Rate1.4 | Gross Yield2.6% | Annual Rent$103,200.00 | Property Taxes$47,186.60 | Operating Expenses0 |
| Year 1 | Year 5 | Year 10 | ||||
| Expected Rent | $103,200.00 $8,600.00 / mo | $516,000.00 $8,600.00 / mo | $1,032,000.00 $8,600.00 / mo | |||
| Estimated Expenses | $47,186.60 | $235,933.00 | $471,866.00 | |||
| Net Cash Flow | $56,013.40 | $280,067.00 | $560,134.00 |