Property Info
- MLS TB8355630
- Unit No -
- Bedrooms 4
- Bathrooms 3
- Area (sqft) -
- Living Area (sqft) 2603
- Foundation Slab
- Min Lease Slab
- HOA Fees $33.33
Interior Features
- Cathedral Ceiling(s)
- Ceiling Fans(s)
- High Ceilings
- Open Floorplan
- Primary Bedroom Main Floor
- Solid Surface Counters
- Solid Wood Cabinets
- Split Bedroom
- Stone Counters
- Vaulted Ceiling(s)
- Walk-In Closet(s)
Cash Flow
| Cap Rate5.2 | Gross Yield6.7% | Annual Rent$54,000.00 | Property Taxes$11,615.80 | Operating Expenses0 |
| Year 1 | Year 5 | Year 10 | ||||
| Expected Rent | $54,000.00 $4,500.00 / mo | $270,000.00 $4,500.00 / mo | $540,000.00 $4,500.00 / mo | |||
| Estimated Expenses | $11,615.80 | $58,079.00 | $116,158.00 | |||
| Net Cash Flow | $42,384.20 | $211,921.00 | $423,842.00 | |||
| HOA Fees | $399.96 | $1,999.80 | $3,999.60 |
