Property Info
- MLS TB8363451
- Unit No -
- Bedrooms 4
- Bathrooms 3
- Area (sqft) -
- Living Area (sqft) 2834
- Foundation Slab
- Min Lease Slab
- HOA Fees $15.42
Interior Features
- Ceiling Fans(s)
- High Ceilings
- Kitchen/Family Room Combo
- PrimaryBedroom Upstairs
Cash Flow
| Cap Rate6.3 | Gross Yield7.7% | Annual Rent$31,500.00 | Property Taxes$5,521.00 | Operating Expenses0 |
| Year 1 | Year 5 | Year 10 | ||||
| Expected Rent | $31,500.00 $2,625.00 / mo | $157,500.00 $2,625.00 / mo | $315,000.00 $2,625.00 / mo | |||
| Estimated Expenses | $5,521.00 | $27,605.00 | $55,210.00 | |||
| Net Cash Flow | $25,979.00 | $129,895.00 | $259,790.00 | |||
| HOA Fees | $185.04 | $925.20 | $1,850.40 |