Property Info
- MLS TB8528738
- Unit No -
- Bedrooms 4
- Bathrooms 3
- Area (sqft) 3045
- Living Area (sqft) 2307
- Foundation Slab
- Min Lease Slab
Interior Features
- Ceiling Fans(s)
- High Ceilings
- Open Floorplan
- Split Bedroom
- Stone Counters
- Thermostat
- Vaulted Ceiling(s)
Cash Flow
| Cap Rate6.5 | Gross Yield8% | Annual Rent$55,200.00 | Property Taxes$10,155.00 | Operating Expenses0 |
| Year 1 | Year 5 | Year 10 | ||||
| Expected Rent | $55,200.00 $4,600.00 / mo | $276,000.00 $4,600.00 / mo | $552,000.00 $4,600.00 / mo | |||
| Estimated Expenses | $10,155.00 | $50,775.00 | $101,550.00 | |||
| Net Cash Flow | $45,045.00 | $225,225.00 | $450,450.00 |