Property Info
- MLS TB8497527
- Unit No -
- Bedrooms 4
- Bathrooms 6
- Area (sqft) 4672
- Living Area (sqft) 3388
- Foundation Block, Slab
- Min Lease Block, Slab
Interior Features
- Cathedral Ceiling(s)
- Ceiling Fans(s)
- Eat-in Kitchen
- High Ceilings
- Kitchen/Family Room Combo
- Open Floorplan
- Solid Surface Counters
- Solid Wood Cabinets
- Stone Counters
- Thermostat
- Walk-In Closet(s)
- Window Treatments
Cash Flow
| Cap Rate0.7 | Gross Yield1.3% | Annual Rent$31,200.00 | Property Taxes$13,493.00 | Operating Expenses0 |
| Year 1 | Year 5 | Year 10 | ||||
| Expected Rent | $31,200.00 $2,600.00 / mo | $156,000.00 $2,600.00 / mo | $312,000.00 $2,600.00 / mo | |||
| Estimated Expenses | $13,493.00 | $67,465.00 | $134,930.00 | |||
| Net Cash Flow | $17,707.00 | $88,535.00 | $177,070.00 |