Property Info
- MLS TB8501377
- Unit No -
- Bedrooms 4
- Bathrooms 2
- Area (sqft) 2426
- Living Area (sqft) 1765
- Foundation Slab
- Min Lease Slab
Interior Features
- Ceiling Fans(s)
- Eat-in Kitchen
- High Ceilings
- Living Room/Dining Room Combo
- Open Floorplan
- Primary Bedroom Main Floor
- Split Bedroom
- Vaulted Ceiling(s)
- Walk-In Closet(s)
- Window Treatments
Cash Flow
| Cap Rate3.6 | Gross Yield5.2% | Annual Rent$39,600.00 | Property Taxes$12,415.00 | Operating Expenses0 |
| Year 1 | Year 5 | Year 10 | ||||
| Expected Rent | $39,600.00 $3,300.00 / mo | $198,000.00 $3,300.00 / mo | $396,000.00 $3,300.00 / mo | |||
| Estimated Expenses | $12,415.00 | $62,075.00 | $124,150.00 | |||
| Net Cash Flow | $27,185.00 | $135,925.00 | $271,850.00 |