Property Info
- MLS TB8456357
- Unit No -
- Bedrooms 4
- Bathrooms 4
- Area (sqft) 2481
- Living Area (sqft) 1628
- Foundation Slab
- Min Lease Slab
Interior Features
- Ceiling Fans(s)
- Eat-in Kitchen
- Living Room/Dining Room Combo
- Open Floorplan
- Primary Bedroom Main Floor
- Solid Surface Counters
- Solid Wood Cabinets
- Thermostat
Cash Flow
| Cap Rate2.7 | Gross Yield3.5% | Annual Rent$28,800.00 | Property Taxes$6,847.46 | Operating Expenses0 |
| Year 1 | Year 5 | Year 10 | ||||
| Expected Rent | $28,800.00 $2,400.00 / mo | $144,000.00 $2,400.00 / mo | $288,000.00 $2,400.00 / mo | |||
| Estimated Expenses | $6,847.46 | $34,237.30 | $68,474.60 | |||
| Net Cash Flow | $21,952.54 | $109,762.70 | $219,525.40 |