Property Info
- MLS T3506393
- Unit No -
- Bedrooms 4
- Bathrooms 4
- Area (sqft) -
- Living Area (sqft) 3574
- Foundation Slab
- Min Lease Slab
- HOA Fees $8.75
Interior Features
- Cathedral Ceiling(s)
- Ceiling Fans(s)
- Eat-in Kitchen
- Open Floorplan
- Vaulted Ceiling(s)
- Walk-In Closet(s)
Cash Flow
| Cap Rate3.0 | Gross Yield5.1% | Annual Rent$31,200.00 | Property Taxes$12,915.60 | Operating Expenses0 |
| Year 1 | Year 5 | Year 10 | ||||
| Expected Rent | $31,200.00 $2,600.00 / mo | $156,000.00 $2,600.00 / mo | $312,000.00 $2,600.00 / mo | |||
| Estimated Expenses | $12,915.60 | $64,578.00 | $129,156.00 | |||
| Net Cash Flow | $18,284.40 | $91,422.00 | $182,844.00 | |||
| HOA Fees | $105.00 | $525.00 | $1,050.00 |