Property Info
- MLS TB8431531
- Unit No -
- Bedrooms 4
- Bathrooms 4
- Area (sqft) 2940
- Living Area (sqft) 2573
- Foundation Crawlspace, Slab
- Min Lease Crawlspace, Slab
Interior Features
- Eat-in Kitchen
- High Ceilings
- Kitchen/Family Room Combo
- Living Room/Dining Room Combo
- Open Floorplan
- Primary Bedroom Main Floor
- Solid Wood Cabinets
- Stone Counters
- Thermostat
- Walk-In Closet(s)
Cash Flow
| Cap Rate2.2 | Gross Yield2.6% | Annual Rent$30,180.00 | Property Taxes$4,678.00 | Operating Expenses0 |
| Year 1 | Year 5 | Year 10 | ||||
| Expected Rent | $30,180.00 $2,515.00 / mo | $150,900.00 $2,515.00 / mo | $301,800.00 $2,515.00 / mo | |||
| Estimated Expenses | $4,678.00 | $23,390.00 | $46,780.00 | |||
| Net Cash Flow | $25,502.00 | $127,510.00 | $255,020.00 |