Property Info
- MLS T3502540
- Unit No -
- Bedrooms 4
- Bathrooms 2
- Area (sqft) -
- Living Area (sqft) 1326
- Foundation Block, Concrete Perimeter
- Min Lease Block, Concrete Perimeter
- HOA Fees $33.33
Interior Features
- Ceiling Fans(s)
- Kitchen/Family Room Combo
- Open Floorplan
- Primary Bedroom Main Floor
- Thermostat
Cash Flow
| Cap Rate6.6 | Gross Yield8% | Annual Rent$26,856.00 | Property Taxes$4,261.49 | Operating Expenses0 |
| Year 1 | Year 5 | Year 10 | ||||
| Expected Rent | $26,856.00 $2,238.00 / mo | $134,280.00 $2,238.00 / mo | $268,560.00 $2,238.00 / mo | |||
| Estimated Expenses | $4,261.49 | $21,307.45 | $42,614.90 | |||
| Net Cash Flow | $22,594.51 | $112,972.55 | $225,945.10 | |||
| HOA Fees | $399.96 | $1,999.80 | $3,999.60 |