Property Info
- MLS TB8504671
- Unit No -
- Bedrooms 4
- Bathrooms 3
- Area (sqft) 2232
- Living Area (sqft) 1832
- Foundation Slab
- Min Lease Slab
Interior Features
- Kitchen/Family Room Combo
- PrimaryBedroom Upstairs
- Stone Counters
- Thermostat
- Walk-In Closet(s)
- Window Treatments
Cash Flow
| Cap Rate6.5 | Gross Yield8% | Annual Rent$26,400.00 | Property Taxes$5,004.45 | Operating Expenses0 |
| Year 1 | Year 5 | Year 10 | ||||
| Expected Rent | $26,400.00 $2,200.00 / mo | $132,000.00 $2,200.00 / mo | $264,000.00 $2,200.00 / mo | |||
| Estimated Expenses | $5,004.45 | $25,022.25 | $50,044.50 | |||
| Net Cash Flow | $21,395.55 | $106,977.75 | $213,955.50 |