Property Info
- MLS TB8443262
- Unit No -
- Bedrooms 4
- Bathrooms 3
- Area (sqft) 2990
- Living Area (sqft) 2356
- Foundation Slab
- Min Lease Slab
Interior Features
- Ceiling Fans(s)
- Open Floorplan
- Split Bedroom
- Stone Counters
- Thermostat
- Walk-In Closet(s)
Cash Flow
| Cap Rate5.3 | Gross Yield6.7% | Annual Rent$41,340.00 | Property Taxes$8,539.14 | Operating Expenses0 |
| Year 1 | Year 5 | Year 10 | ||||
| Expected Rent | $41,340.00 $3,445.00 / mo | $206,700.00 $3,445.00 / mo | $413,400.00 $3,445.00 / mo | |||
| Estimated Expenses | $8,539.14 | $42,695.70 | $85,391.40 | |||
| Net Cash Flow | $32,800.86 | $164,004.30 | $328,008.60 |