Property Info
- MLS TB8354001
- Unit No -
- Bedrooms 3
- Bathrooms 4
- Area (sqft) -
- Living Area (sqft) 2165
- Foundation Slab
- Min Lease Slab
- HOA Fees $432.00
Interior Features
- Ceiling Fans(s)
- Eat-in Kitchen
- High Ceilings
- In Wall Pest System
- Kitchen/Family Room Combo
- Open Floorplan
- Pest Guard System
- PrimaryBedroom Upstairs
- Solid Surface Counters
- Solid Wood Cabinets
- Thermostat
- Walk-In Closet(s)
- Window Treatments
Cash Flow
| Cap Rate4.5 | Gross Yield6.5% | Annual Rent$48,000.00 | Property Taxes$9,929.00 | 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 | $9,929.00 | $49,645.00 | $99,290.00 | |||
| Net Cash Flow | $38,071.00 | $190,355.00 | $380,710.00 | |||
| HOA Fees | $5,184.00 | $25,920.00 | $51,840.00 |