Property Info
- MLS TB8309264
- Unit No -
- Bedrooms 4
- Bathrooms 2
- Area (sqft) -
- Living Area (sqft) 1908
- Foundation Slab
- Min Lease Slab
- HOA Fees $10.00
Interior Features
- Ceiling Fans(s)
- Eat-in Kitchen
- Primary Bedroom Main Floor
- Thermostat
- Walk-In Closet(s)
Cash Flow
| Cap Rate5.2 | Gross Yield7% | Annual Rent$28,800.00 | Property Taxes$7,318.76 | 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 | $7,318.76 | $36,593.80 | $73,187.60 | |||
| Net Cash Flow | $21,481.24 | $107,406.20 | $214,812.40 | |||
| HOA Fees | $120.00 | $600.00 | $1,200.00 |