Property Info
- MLS TB8307666
- Unit No -
- Bedrooms 4
- Bathrooms 2
- Area (sqft) -
- Living Area (sqft) 1817
- Foundation Slab
- Min Lease Slab
- HOA Fees $76.00
Interior Features
- Eat-in Kitchen
- Open Floorplan
- Primary Bedroom Main Floor
Cash Flow
| Cap Rate6.0 | Gross Yield7.7% | Annual Rent$30,000.00 | Property Taxes$5,695.00 | Operating Expenses0 |
| Year 1 | Year 5 | Year 10 | ||||
| Expected Rent | $30,000.00 $2,500.00 / mo | $150,000.00 $2,500.00 / mo | $300,000.00 $2,500.00 / mo | |||
| Estimated Expenses | $5,695.00 | $28,475.00 | $56,950.00 | |||
| Net Cash Flow | $24,305.00 | $121,525.00 | $243,050.00 | |||
| HOA Fees | $912.00 | $4,560.00 | $9,120.00 |