Property Info
- MLS TB8445450
- Unit No -
- Bedrooms 3
- Bathrooms 3
- Area (sqft) 2851
- Living Area (sqft) 2264
- Foundation Crawlspace, Slab
- Min Lease Crawlspace, Slab
Interior Features
- Built-in Features
- Ceiling Fans(s)
- Kitchen/Family Room Combo
- Primary Bedroom Main Floor
- Smart Home
- Solid Surface Counters
- Solid Wood Cabinets
- Split Bedroom
- Thermostat
- Walk-In Closet(s)
- Wet Bar
- Window Treatments
Cash Flow
| Cap Rate2.5 | Gross Yield3.1% | Annual Rent$210,000.00 | Property Taxes$42,953.30 | Operating Expenses0 |
| Year 1 | Year 5 | Year 10 | ||||
| Expected Rent | $210,000.00 $17,500.00 / mo | $1,050,000.00 $17,500.00 / mo | $2,100,000.00 $17,500.00 / mo | |||
| Estimated Expenses | $42,953.30 | $214,766.50 | $429,533.00 | |||
| Net Cash Flow | $167,046.70 | $835,233.50 | $1,670,467.00 |