Property Info
- MLS TB8432473
- Unit No -
- Bedrooms 4
- Bathrooms 3
- Area (sqft) 3418
- Living Area (sqft) 3248
- Foundation Slab
- Min Lease Slab
Interior Features
- Ceiling Fans(s)
- Crown Molding
- Eat-in Kitchen
- High Ceilings
- Living Room/Dining Room Combo
- Open Floorplan
- Primary Bedroom Main Floor
- Solid Surface Counters
- Solid Wood Cabinets
- Split Bedroom
- Stone Counters
- Thermostat
- Tray Ceiling(s)
- Vaulted Ceil
Cash Flow
| Cap Rate3.7 | Gross Yield5.4% | Annual Rent$45,600.00 | Property Taxes$14,137.00 | Operating Expenses0 |
| Year 1 | Year 5 | Year 10 | ||||
| Expected Rent | $45,600.00 $3,800.00 / mo | $228,000.00 $3,800.00 / mo | $456,000.00 $3,800.00 / mo | |||
| Estimated Expenses | $14,137.00 | $70,685.00 | $141,370.00 | |||
| Net Cash Flow | $31,463.00 | $157,315.00 | $314,630.00 |