Property Info
- MLS TB8302897
- Unit No -
- Bedrooms 4
- Bathrooms 3
- Area (sqft) -
- Living Area (sqft) 1794
- Foundation Slab
- Min Lease Slab
- HOA Fees $42.00
Interior Features
- Ceiling Fans(s)
Cash Flow
| Cap Rate4.9 | Gross Yield6.5% | Annual Rent$24,000.00 | Property Taxes$5,314.93 | Operating Expenses0 |
| Year 1 | Year 5 | Year 10 | ||||
| Expected Rent | $24,000.00 $2,000.00 / mo | $120,000.00 $2,000.00 / mo | $240,000.00 $2,000.00 / mo | |||
| Estimated Expenses | $5,314.93 | $26,574.65 | $53,149.30 | |||
| Net Cash Flow | $18,685.07 | $93,425.35 | $186,850.70 | |||
| HOA Fees | $504.00 | $2,520.00 | $5,040.00 |