Property Info
- MLS TB8449304
- Unit No -
- Bedrooms 4
- Bathrooms 2
- Area (sqft) 3361
- Living Area (sqft) 2793
- Foundation Slab
- Min Lease Slab
Interior Features
- Ceiling Fans(s)
- Eat-in Kitchen
- Kitchen/Family Room Combo
- Living Room/Dining Room Combo
- Open Floorplan
- Primary Bedroom Main Floor
- Solid Surface Counters
- Solid Wood Cabinets
- Split Bedroom
- Stone Counters
- Thermostat
- Walk-In Closet(s)
- Window Treatm
Cash Flow
| Cap Rate5.8 | Gross Yield6.5% | Annual Rent$114,000.00 | Property Taxes$12,583.90 | Operating Expenses0 |
| Year 1 | Year 5 | Year 10 | ||||
| Expected Rent | $114,000.00 $9,500.00 / mo | $570,000.00 $9,500.00 / mo | $1,140,000.00 $9,500.00 / mo | |||
| Estimated Expenses | $12,583.90 | $62,919.50 | $125,839.00 | |||
| Net Cash Flow | $101,416.10 | $507,080.50 | $1,014,161.00 |