Property Info
- MLS TB8314887
- Unit No -
- Bedrooms 4
- Bathrooms 3
- Area (sqft) -
- Living Area (sqft) 2280
- Foundation Slab
- Min Lease Slab
- HOA Fees $185.00
Interior Features
- Walk-In Closet(s)
Cash Flow
| Cap Rate1.4 | Gross Yield1.9% | Annual Rent$32,340.00 | Property Taxes$6,242.00 | Operating Expenses0 |
| Year 1 | Year 5 | Year 10 | ||||
| Expected Rent | $32,340.00 $2,695.00 / mo | $161,700.00 $2,695.00 / mo | $323,400.00 $2,695.00 / mo | |||
| Estimated Expenses | $6,242.00 | $31,210.00 | $62,420.00 | |||
| Net Cash Flow | $26,098.00 | $130,490.00 | $260,980.00 | |||
| HOA Fees | $2,220.00 | $11,100.00 | $22,200.00 |