Property Info
- MLS TB8418973
- Unit No -
- Bedrooms 4
- Bathrooms 3
- Area (sqft) 3930
- Living Area (sqft) 2586
- Foundation Slab
- Min Lease -
Interior Features
- Cathedral Ceiling(s)
- Ceiling Fans(s)
- Eat-in Kitchen
- High Ceilings
- Solid Wood Cabinets
- Split Bedroom
- Stone Counters
- Thermostat
- Vaulted Ceiling(s)
- Walk-In Closet(s)
Cash Flow
| Cap Rate7.3 | Gross Yield8.3% | Annual Rent$47,160.00 | Property Taxes$5,358.21 | Operating Expenses0 |
| Year 1 | Year 5 | Year 10 | ||||
| Expected Rent | $47,160.00 $3,930.00 / mo | $235,800.00 $3,930.00 / mo | $471,600.00 $3,930.00 / mo | |||
| Estimated Expenses | $5,358.21 | $26,791.05 | $53,582.10 | |||
| Net Cash Flow | $41,801.79 | $209,008.95 | $418,017.90 |