Property Info
- MLS TB8460706
- Unit No -
- Bedrooms 4
- Bathrooms 4
- Area (sqft) 3867
- Living Area (sqft) 3049
- Foundation Slab
- Min Lease Slab
Interior Features
- Built-in Features
- Cathedral Ceiling(s)
- Ceiling Fans(s)
- Eat-in Kitchen
- High Ceilings
- Kitchen/Family Room Combo
- PrimaryBedroom Upstairs
- Solid Surface Counters
- Solid Wood Cabinets
- Thermostat
- Vaulted Ceiling(s)
- Walk-In Closet(s)
Cash Flow
| Cap Rate4.2 | Gross Yield5.2% | Annual Rent$120,000.00 | Property Taxes$23,723.00 | Operating Expenses0 |
| Year 1 | Year 5 | Year 10 | ||||
| Expected Rent | $120,000.00 $10,000.00 / mo | $600,000.00 $10,000.00 / mo | $1,200,000.00 $10,000.00 / mo | |||
| Estimated Expenses | $23,723.00 | $118,615.00 | $237,230.00 | |||
| Net Cash Flow | $96,277.00 | $481,385.00 | $962,770.00 |