Property Info
- MLS TB8471451
- Unit No -
- Bedrooms 3
- Bathrooms 4
- Area (sqft) 2425
- Living Area (sqft) 2025
- Foundation Block, Slab
- Min Lease -
Interior Features
- Eat-in Kitchen
- Living Room/Dining Room Combo
- Open Floorplan
- Solid Surface Counters
- Stone Counters
- Thermostat
- Window Treatments
Cash Flow
| Cap Rate5.0 | Gross Yield6.2% | Annual Rent$48,000.00 | Property Taxes$9,159.16 | Operating Expenses0 |
| Year 1 | Year 5 | Year 10 | ||||
| Expected Rent | $48,000.00 $4,000.00 / mo | $240,000.00 $4,000.00 / mo | $480,000.00 $4,000.00 / mo | |||
| Estimated Expenses | $9,159.16 | $45,795.80 | $91,591.60 | |||
| Net Cash Flow | $38,840.84 | $194,204.20 | $388,408.40 |