Property Info
- MLS TB8470193
- Unit No -
- Bedrooms 3
- Bathrooms 3
- Area (sqft) 3113
- Living Area (sqft) 2105
- Foundation Crawlspace, Pillar/Post/Pier
- Min Lease Crawlspace, Pillar/Post/Pier
Interior Features
- Eat-in Kitchen
- High Ceilings
- Open Floorplan
- Stone Counters
- Thermostat
- Vaulted Ceiling(s)
- Walk-In Closet(s)
Cash Flow
| Cap Rate4.7 | Gross Yield5.6% | Annual Rent$62,400.00 | Property Taxes$10,156.70 | Operating Expenses0 |
| Year 1 | Year 5 | Year 10 | ||||
| Expected Rent | $62,400.00 $5,200.00 / mo | $312,000.00 $5,200.00 / mo | $624,000.00 $5,200.00 / mo | |||
| Estimated Expenses | $10,156.70 | $50,783.50 | $101,567.00 | |||
| Net Cash Flow | $52,243.30 | $261,216.50 | $522,433.00 |