Property Info
- MLS TB8481691
- Unit No -
- Bedrooms 4
- Bathrooms 2
- Area (sqft) 3906
- Living Area (sqft) 2794
- Foundation Slab
- Min Lease Slab
Interior Features
- Ceiling Fans(s)
- High Ceilings
- Kitchen/Family Room Combo
- Open Floorplan
- Primary Bedroom Main Floor
- Solid Surface Counters
- Solid Wood Cabinets
- Thermostat
- Walk-In Closet(s)
- Window Treatments
Cash Flow
| Cap Rate5.7 | Gross Yield6.5% | Annual Rent$40,200.00 | Property Taxes$4,661.39 | Operating Expenses0 |
| Year 1 | Year 5 | Year 10 | ||||
| Expected Rent | $40,200.00 $3,350.00 / mo | $201,000.00 $3,350.00 / mo | $402,000.00 $3,350.00 / mo | |||
| Estimated Expenses | $4,661.39 | $23,306.95 | $46,613.90 | |||
| Net Cash Flow | $35,538.61 | $177,693.05 | $355,386.10 |