Property Info
- MLS TB8329300
- Unit No -
- Bedrooms 4
- Bathrooms 3
- Area (sqft) -
- Living Area (sqft) 2529
- Foundation Slab
- Min Lease Slab
- HOA Fees $86.67
Interior Features
- Ceiling Fans(s)
- High Ceilings
- Kitchen/Family Room Combo
- Living Room/Dining Room Combo
- PrimaryBedroom Upstairs
- Thermostat
- Vaulted Ceiling(s)
- Walk-In Closet(s)
- Window Treatments
Cash Flow
| Cap Rate5.2 | Gross Yield6.7% | Annual Rent$33,600.00 | Property Taxes$6,555.00 | Operating Expenses0 |
| Year 1 | Year 5 | Year 10 | ||||
| Expected Rent | $33,600.00 $2,800.00 / mo | $168,000.00 $2,800.00 / mo | $336,000.00 $2,800.00 / mo | |||
| Estimated Expenses | $6,555.00 | $32,775.00 | $65,550.00 | |||
| Net Cash Flow | $27,045.00 | $135,225.00 | $270,450.00 | |||
| HOA Fees | $1,040.04 | $5,200.20 | $10,400.40 |