Property Info
- MLS TB8363931
- Unit No -
- Bedrooms 4
- Bathrooms 2
- Area (sqft) -
- Living Area (sqft) 2023
- Foundation Slab
- Min Lease Slab
- HOA Fees $61.67
Interior Features
- Ceiling Fans(s)
- Kitchen/Family Room Combo
- Other
- Primary Bedroom Main Floor
- Split Bedroom
- Walk-In Closet(s)
Cash Flow
| Cap Rate5.1 | Gross Yield6.6% | Annual Rent$25,200.00 | Property Taxes$5,239.01 | Operating Expenses0 |
| Year 1 | Year 5 | Year 10 | ||||
| Expected Rent | $25,200.00 $2,100.00 / mo | $126,000.00 $2,100.00 / mo | $252,000.00 $2,100.00 / mo | |||
| Estimated Expenses | $5,239.01 | $26,195.05 | $52,390.10 | |||
| Net Cash Flow | $19,960.99 | $99,804.95 | $199,609.90 | |||
| HOA Fees | $740.04 | $3,700.20 | $7,400.40 |