Property Info
- MLS TB8328342
- Unit No -
- Bedrooms 4
- Bathrooms 4
- Area (sqft) -
- Living Area (sqft) 2828
- Foundation Slab
- Min Lease Slab
- HOA Fees $78.74
Interior Features
- Ceiling Fans(s)
- Eat-in Kitchen
- Kitchen/Family Room Combo
- Living Room/Dining Room Combo
- Primary Bedroom Main Floor
- Smart Home
- Split Bedroom
- Thermostat
- Tray Ceiling(s)
- Walk-In Closet(s)
- Wet Bar
Cash Flow
| Cap Rate7.0 | Gross Yield7.9% | Annual Rent$48,000.00 | Property Taxes$4,125.00 | Operating Expenses0 |
| Year 1 | Year 5 | Year 10 | ||||
| Expected Rent | $48,000.00 $4,000.00 / mo | $240,000.00 $4,000.00 / mo | $480,000.00 $4,000.00 / mo | |||
| Estimated Expenses | $4,125.00 | $20,625.00 | $41,250.00 | |||
| Net Cash Flow | $43,875.00 | $219,375.00 | $438,750.00 | |||
| HOA Fees | $944.88 | $4,724.40 | $9,448.80 |