Property Info
- MLS T3549501
- Unit No -
- Bedrooms 4
- Bathrooms 3
- Area (sqft) -
- Living Area (sqft) 2465
- Foundation Slab
- Min Lease Slab
- HOA Fees $69.00
Interior Features
- Ceiling Fans(s)
- Eat-in Kitchen
- High Ceilings
- Kitchen/Family Room Combo
- Open Floorplan
- Primary Bedroom Main Floor
- Split Bedroom
- Stone Counters
- Thermostat
- Tray Ceiling(s)
- Walk-In Closet(s)
Cash Flow
| Cap Rate4.0 | Gross Yield5.7% | Annual Rent$36,000.00 | Property Taxes$10,118.10 | 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 | $10,118.10 | $50,590.50 | $101,181.00 | |||
| Net Cash Flow | $25,881.90 | $129,409.50 | $258,819.00 | |||
| HOA Fees | $828.00 | $4,140.00 | $8,280.00 |