Property Info
- MLS TB8348714
- Unit No -
- Bedrooms 4
- Bathrooms 4
- Area (sqft) -
- Living Area (sqft) 2495
- Foundation Block
- Min Lease Block
- HOA Fees $200.00
Interior Features
- Ceiling Fans(s)
- Dry Bar
- High Ceilings
- Kitchen/Family Room Combo
- PrimaryBedroom Upstairs
- Thermostat
- Walk-In Closet(s)
Cash Flow
| Cap Rate6.3 | Gross Yield8.2% | Annual Rent$55,200.00 | Property Taxes$10,505.00 | Operating Expenses0 |
| Year 1 | Year 5 | Year 10 | ||||
| Expected Rent | $55,200.00 $4,600.00 / mo | $276,000.00 $4,600.00 / mo | $552,000.00 $4,600.00 / mo | |||
| Estimated Expenses | $10,505.00 | $52,525.00 | $105,050.00 | |||
| Net Cash Flow | $44,695.00 | $223,475.00 | $446,950.00 | |||
| HOA Fees | $2,400.00 | $12,000.00 | $24,000.00 |