Property Info
- MLS TB8446419
- Unit No -
- Bedrooms 4
- Bathrooms 2
- Area (sqft) 2038
- Living Area (sqft) 1582
- Foundation Slab
- Min Lease Slab
Interior Features
- Cathedral Ceiling(s)
- Ceiling Fans(s)
- High Ceilings
- Open Floorplan
- Primary Bedroom Main Floor
- Solid Surface Counters
- Walk-In Closet(s)
- Window Treatments
Cash Flow
| Cap Rate8.0 | Gross Yield8.1% | Annual Rent$30,000.00 | Property Taxes$560.00 | Operating Expenses0 |
| Year 1 | Year 5 | Year 10 | ||||
| Expected Rent | $30,000.00 $2,500.00 / mo | $150,000.00 $2,500.00 / mo | $300,000.00 $2,500.00 / mo | |||
| Estimated Expenses | $560.00 | $2,800.00 | $5,600.00 | |||
| Net Cash Flow | $29,440.00 | $147,200.00 | $294,400.00 |