Property Info
- MLS TB8380787
- Unit No -
- Bedrooms 4
- Bathrooms 3
- Area (sqft) 4105
- Living Area (sqft) 2881
- Foundation Slab
- Min Lease Slab
Interior Features
- Built-in Features
- Ceiling Fans(s)
- Crown Molding
- Open Floorplan
- Solid Wood Cabinets
- Split Bedroom
- Stone Counters
- Thermostat
- Walk-In Closet(s)
- Wet Bar
- Window Treatments
Cash Flow
| Cap Rate3.6 | Gross Yield5% | Annual Rent$31,200.00 | Property Taxes$8,630.00 | Operating Expenses0 |
| Year 1 | Year 5 | Year 10 | ||||
| Expected Rent | $31,200.00 $2,600.00 / mo | $156,000.00 $2,600.00 / mo | $312,000.00 $2,600.00 / mo | |||
| Estimated Expenses | $8,630.00 | $43,150.00 | $86,300.00 | |||
| Net Cash Flow | $22,570.00 | $112,850.00 | $225,700.00 |