Property Info
- MLS TB8463257
- Unit No -
- Bedrooms 4
- Bathrooms 4
- Area (sqft) 5281
- Living Area (sqft) 3578
- Foundation Slab
- Min Lease Slab
Interior Features
- Built-in Features
- Cathedral Ceiling(s)
- Ceiling Fans(s)
- Central Vaccum
- Crown Molding
- High Ceilings
- Kitchen/Family Room Combo
- Primary Bedroom Main Floor
- Solid Wood Cabinets
- Stone Counters
- Thermostat
- Tray Ceiling(s)
- Vaulted Ceiling(s)
- Walk-In Cl
Cash Flow
| Cap Rate3.3 | Gross Yield4.6% | Annual Rent$44,400.00 | Property Taxes$12,104.00 | Operating Expenses0 |
| Year 1 | Year 5 | Year 10 | ||||
| Expected Rent | $44,400.00 $3,700.00 / mo | $222,000.00 $3,700.00 / mo | $444,000.00 $3,700.00 / mo | |||
| Estimated Expenses | $12,104.00 | $60,520.00 | $121,040.00 | |||
| Net Cash Flow | $32,296.00 | $161,480.00 | $322,960.00 |