Property Info
- MLS TB8420048
- Unit No -
- Bedrooms 4
- Bathrooms 3
- Area (sqft) 3443
- Living Area (sqft) 2534
- Foundation Pillar/Post/Pier, Slab
- Min Lease Pillar/Post/Pier, Slab
Interior Features
- Built-in Features
- Cathedral Ceiling(s)
- Ceiling Fans(s)
- Crown Molding
- High Ceilings
- PrimaryBedroom Upstairs
- Sauna
- Thermostat
- Walk-In Closet(s)
- Window Treatments
Cash Flow
| Cap Rate2.0 | Gross Yield2.6% | Annual Rent$18,600.00 | Property Taxes$3,951.00 | Operating Expenses0 |
| Year 1 | Year 5 | Year 10 | ||||
| Expected Rent | $18,600.00 $1,550.00 / mo | $93,000.00 $1,550.00 / mo | $186,000.00 $1,550.00 / mo | |||
| Estimated Expenses | $3,951.00 | $19,755.00 | $39,510.00 | |||
| Net Cash Flow | $14,649.00 | $73,245.00 | $146,490.00 |