Property Info
- MLS TB8308176
- Unit No -
- Bedrooms 4
- Bathrooms 2
- Area (sqft) -
- Living Area (sqft) 1935
- Foundation Slab
- Min Lease Slab
- HOA Fees $15.42
Interior Features
- Ceiling Fans(s)
- Kitchen/Family Room Combo
- Open Floorplan
- Primary Bedroom Main Floor
- Solid Surface Counters
- Split Bedroom
- Stone Counters
- Thermostat
- Window Treatments
Cash Flow
| Cap Rate4.6 | Gross Yield6.8% | Annual Rent$26,400.00 | Property Taxes$8,368.00 | Operating Expenses0 |
| Year 1 | Year 5 | Year 10 | ||||
| Expected Rent | $26,400.00 $2,200.00 / mo | $132,000.00 $2,200.00 / mo | $264,000.00 $2,200.00 / mo | |||
| Estimated Expenses | $8,368.00 | $41,840.00 | $83,680.00 | |||
| Net Cash Flow | $18,032.00 | $90,160.00 | $180,320.00 | |||
| HOA Fees | $185.04 | $925.20 | $1,850.40 |