Property Info
- MLS TB8506888
- Unit No -
- Bedrooms 4
- Bathrooms 2
- Area (sqft) 2488
- Living Area (sqft) 1776
- Foundation Slab
- Min Lease Slab
Interior Features
- Ceiling Fans(s)
- High Ceilings
- Open Floorplan
- Primary Bedroom Main Floor
- Solid Wood Cabinets
- Split Bedroom
- Stone Counters
- Thermostat
- Walk-In Closet(s)
Cash Flow
| Cap Rate5.5 | Gross Yield7.3% | Annual Rent$38,400.00 | Property Taxes$9,735.00 | Operating Expenses0 |
| Year 1 | Year 5 | Year 10 | ||||
| Expected Rent | $38,400.00 $3,200.00 / mo | $192,000.00 $3,200.00 / mo | $384,000.00 $3,200.00 / mo | |||
| Estimated Expenses | $9,735.00 | $48,675.00 | $97,350.00 | |||
| Net Cash Flow | $28,665.00 | $143,325.00 | $286,650.00 |