Property Info
- MLS TB8352770
- Unit No -
- Bedrooms 4
- Bathrooms 3
- Area (sqft) -
- Living Area (sqft) 2007
- Foundation Slab
- Min Lease Slab
- HOA Fees $60.00
Interior Features
- Eat-in Kitchen
- Kitchen/Family Room Combo
- Living Room/Dining Room Combo
- Open Floorplan
- PrimaryBedroom Upstairs
Cash Flow
| Cap Rate5.0 | Gross Yield6.9% | Annual Rent$31,800.00 | Property Taxes$8,258.00 | Operating Expenses0 |
| Year 1 | Year 5 | Year 10 | ||||
| Expected Rent | $31,800.00 $2,650.00 / mo | $159,000.00 $2,650.00 / mo | $318,000.00 $2,650.00 / mo | |||
| Estimated Expenses | $8,258.00 | $41,290.00 | $82,580.00 | |||
| Net Cash Flow | $23,542.00 | $117,710.00 | $235,420.00 | |||
| HOA Fees | $720.00 | $3,600.00 | $7,200.00 |