Property Info
- MLS TB8468091
- Unit No -
- Bedrooms 4
- Bathrooms 3
- Area (sqft) 3584
- Living Area (sqft) 2772
- Foundation Slab
- Min Lease Slab
Interior Features
- Ceiling Fans(s)
- Crown Molding
- Primary Bedroom Main Floor
- PrimaryBedroom Upstairs
- Vaulted Ceiling(s)
Cash Flow
| Cap Rate4.8 | Gross Yield6.1% | Annual Rent$40,140.00 | Property Taxes$8,656.58 | Operating Expenses0 |
| Year 1 | Year 5 | Year 10 | ||||
| Expected Rent | $40,140.00 $3,345.00 / mo | $200,700.00 $3,345.00 / mo | $401,400.00 $3,345.00 / mo | |||
| Estimated Expenses | $8,656.58 | $43,282.90 | $86,565.80 | |||
| Net Cash Flow | $31,483.42 | $157,417.10 | $314,834.20 |