Property Info
- MLS TB8353766
- Unit No -
- Bedrooms 3
- Bathrooms 3
- Area (sqft) -
- Living Area (sqft) 2540
- Foundation Slab
- Min Lease Slab
- HOA Fees $50.00
Interior Features
- Ceiling Fans(s)
- High Ceilings
- Open Floorplan
- Solid Wood Cabinets
- Stone Counters
- Thermostat
- Window Treatments
Cash Flow
| Cap Rate4.3 | Gross Yield6% | Annual Rent$48,000.00 | Property Taxes$13,020.50 | 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 | $13,020.50 | $65,102.50 | $130,205.00 | |||
| Net Cash Flow | $34,979.50 | $174,897.50 | $349,795.00 | |||
| HOA Fees | $600.00 | $3,000.00 | $6,000.00 |