Property Info
- MLS TB8402952
- Unit No -
- Bedrooms 4
- Bathrooms 2
- Area (sqft) -
- Living Area (sqft) 2812
- Foundation Slab
- Min Lease Slab
Interior Features
- Ceiling Fans(s)
- Crown Molding
- Kitchen/Family Room Combo
- Living Room/Dining Room Combo
- Open Floorplan
- Primary Bedroom Main Floor
- Solid Surface Counters
- Solid Wood Cabinets
- Split Bedroom
- Stone Counters
- Thermostat
Cash Flow
| Cap Rate5.7 | Gross Yield6.5% | Annual Rent$114,000.00 | Property Taxes$14,737.80 | Operating Expenses0 |
| Year 1 | Year 5 | Year 10 | ||||
| Expected Rent | $114,000.00 $9,500.00 / mo | $570,000.00 $9,500.00 / mo | $1,140,000.00 $9,500.00 / mo | |||
| Estimated Expenses | $14,737.80 | $73,689.00 | $147,378.00 | |||
| Net Cash Flow | $99,262.20 | $496,311.00 | $992,622.00 |