Property Info
- MLS TB8471447
- Unit No -
- Bedrooms 4
- Bathrooms 4
- Area (sqft) 2662
- Living Area (sqft) 2475
- Foundation Pillar/Post/Pier, Slab
- Min Lease Pillar/Post/Pier, Slab
Interior Features
- Ceiling Fans(s)
- Living Room/Dining Room Combo
- Primary Bedroom Main Floor
- Solid Surface Counters
- Solid Wood Cabinets
- Window Treatments
Cash Flow
| Cap Rate1.4 | Gross Yield2.3% | Annual Rent$21,600.00 | Property Taxes$8,540.00 | Operating Expenses0 |
| Year 1 | Year 5 | Year 10 | ||||
| Expected Rent | $21,600.00 $1,800.00 / mo | $108,000.00 $1,800.00 / mo | $216,000.00 $1,800.00 / mo | |||
| Estimated Expenses | $8,540.00 | $42,700.00 | $85,400.00 | |||
| Net Cash Flow | $13,060.00 | $65,300.00 | $130,600.00 |