Property Info
- MLS TB8434085
- Unit No B
- Bedrooms 3
- Bathrooms 3
- Area (sqft) 2464
- Living Area (sqft) 2464
- Foundation Slab
- Min Lease Slab
Interior Features
- Ceiling Fans(s)
- Crown Molding
- Kitchen/Family Room Combo
- Open Floorplan
- Smart Home
- Solid Surface Counters
- Solid Wood Cabinets
- Split Bedroom
- Thermostat
- Walk-In Closet(s)
- Window Treatments
Cash Flow
| Cap Rate6.3 | Gross Yield6.3% | Annual Rent$48,000.00 | Property Taxes$104.65 | Operating Expenses0 |
| Year 1 | Year 5 | Year 10 | ||||
| Expected Rent | $48,000.00 $4,000.00 / mo | $240,000.00 $4,000.00 / mo | $480,000.00 $4,000.00 / mo | |||
| Estimated Expenses | $104.65 | $523.25 | $1,046.50 | |||
| Net Cash Flow | $47,895.35 | $239,476.75 | $478,953.50 |