Property Info
- MLS TB8418925
- Unit No -
- Bedrooms 4
- Bathrooms 6
- Area (sqft) 3104
- Living Area (sqft) 3104
- Foundation Slab
- Min Lease Slab
Interior Features
- Eat-in Kitchen
- Living Room/Dining Room Combo
- Open Floorplan
- PrimaryBedroom Upstairs
- Stone Counters
- Thermostat
- Walk-In Closet(s)
- Window Treatments
Cash Flow
| Cap Rate2.6 | Gross Yield4.1% | Annual Rent$27,600.00 | Property Taxes$9,970.21 | Operating Expenses0 |
| Year 1 | Year 5 | Year 10 | ||||
| Expected Rent | $27,600.00 $2,300.00 / mo | $138,000.00 $2,300.00 / mo | $276,000.00 $2,300.00 / mo | |||
| Estimated Expenses | $9,970.21 | $49,851.05 | $99,702.10 | |||
| Net Cash Flow | $17,629.79 | $88,148.95 | $176,297.90 |