Property Info
- MLS TB8302547
- Unit No -
- Bedrooms 4
- Bathrooms 3
- Area (sqft) -
- Living Area (sqft) 2360
- Foundation Slab
- Min Lease Slab
- HOA Fees $8.33
Interior Features
- Solid Wood Cabinets
- Split Bedroom
Cash Flow
| Cap Rate6.0 | Gross Yield8.1% | Annual Rent$28,800.00 | Property Taxes$7,510.28 | Operating Expenses0 |
| Year 1 | Year 5 | Year 10 | ||||
| Expected Rent | $28,800.00 $2,400.00 / mo | $144,000.00 $2,400.00 / mo | $288,000.00 $2,400.00 / mo | |||
| Estimated Expenses | $7,510.28 | $37,551.40 | $75,102.80 | |||
| Net Cash Flow | $21,289.72 | $106,448.60 | $212,897.20 | |||
| HOA Fees | $99.96 | $499.80 | $999.60 |