Property Info
- MLS TB8409722
- Unit No -
- Bedrooms 4
- Bathrooms 5
- Area (sqft) -
- Living Area (sqft) 3164
- Foundation Concrete Perimeter
- Min Lease Concrete Perimeter
Interior Features
- Cathedral Ceiling(s)
- Ceiling Fans(s)
- Open Floorplan
- PrimaryBedroom Upstairs
- Smart Home
- Solid Surface Counters
- Thermostat
- Vaulted Ceiling(s)
- Walk-In Closet(s)
- Window Treatments
Cash Flow
| Cap Rate6.4 | Gross Yield7.2% | Annual Rent$216,000.00 | Property Taxes$23,249.90 | Operating Expenses0 |
| Year 1 | Year 5 | Year 10 | ||||
| Expected Rent | $216,000.00 $18,000.00 / mo | $1,080,000.00 $18,000.00 / mo | $2,160,000.00 $18,000.00 / mo | |||
| Estimated Expenses | $23,249.90 | $116,249.50 | $232,499.00 | |||
| Net Cash Flow | $192,750.10 | $963,750.50 | $1,927,501.00 |