Property Info
- MLS TB8369442
- Unit No -
- Bedrooms 4
- Bathrooms 3
- Area (sqft) 2873
- Living Area (sqft) 2137
- Foundation Slab
- Min Lease Slab
Interior Features
- Built-in Features
- Ceiling Fans(s)
- Eat-in Kitchen
- L Dining
- Open Floorplan
- Primary Bedroom Main Floor
- Split Bedroom
- Thermostat
- Walk-In Closet(s)
- Window Treatments
Cash Flow
| Cap Rate1.4 | Gross Yield2.3% | Annual Rent$20,400.00 | Property Taxes$7,482.89 | Operating Expenses0 |
| Year 1 | Year 5 | Year 10 | ||||
| Expected Rent | $20,400.00 $1,700.00 / mo | $102,000.00 $1,700.00 / mo | $204,000.00 $1,700.00 / mo | |||
| Estimated Expenses | $7,482.89 | $37,414.45 | $74,828.90 | |||
| Net Cash Flow | $12,917.11 | $64,585.55 | $129,171.10 |