Property Info
- MLS T3543785
- Unit No -
- Bedrooms 4
- Bathrooms 4
- Area (sqft) -
- Living Area (sqft) 3110
- Foundation Slab
- Min Lease Slab
- HOA Fees $192.00
Interior Features
- Ceiling Fans(s)
- Crown Molding
- Eat-in Kitchen
- High Ceilings
- Kitchen/Family Room Combo
- Stone Counters
- Walk-In Closet(s)
Cash Flow
| Cap Rate5.2 | Gross Yield7.6% | Annual Rent$36,000.00 | Property Taxes$8,885.00 | 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 | $8,885.00 | $44,425.00 | $88,850.00 | |||
| Net Cash Flow | $27,115.00 | $135,575.00 | $271,150.00 | |||
| HOA Fees | $2,304.00 | $11,520.00 | $23,040.00 |