Property Info
- MLS TB8507110
- Unit No -
- Bedrooms 4
- Bathrooms 2
- Area (sqft) 2880
- Living Area (sqft) 2160
- Foundation Slab
- Min Lease Slab
Interior Features
- Ceiling Fans(s)
- Kitchen/Family Room Combo
- Living Room/Dining Room Combo
- Solid Wood Cabinets
- Stone Counters
Cash Flow
| Cap Rate4.1 | Gross Yield5.5% | Annual Rent$36,000.00 | Property Taxes$9,366.90 | Operating Expenses0 |
| Year 1 | Year 5 | Year 10 | ||||
| Expected Rent | $36,000.00 $3,000.00 / mo | $180,000.00 $3,000.00 / mo | $360,000.00 $3,000.00 / mo | |||
| Estimated Expenses | $9,366.90 | $46,834.50 | $93,669.00 | |||
| Net Cash Flow | $26,633.10 | $133,165.50 | $266,331.00 |