Property Info
- MLS TB8365082
- Unit No -
- Bedrooms 4
- Bathrooms 3
- Area (sqft) -
- Living Area (sqft) 2191
- Foundation Crawlspace
- Min Lease Crawlspace
- HOA Fees $111.64
Interior Features
- High Ceilings
- Primary Bedroom Main Floor
- Thermostat
- Walk-In Closet(s)
Cash Flow
| Cap Rate5.9 | Gross Yield7.4% | Annual Rent$39,600.00 | Property Taxes$6,727.00 | Operating Expenses0 |
| Year 1 | Year 5 | Year 10 | ||||
| Expected Rent | $39,600.00 $3,300.00 / mo | $198,000.00 $3,300.00 / mo | $396,000.00 $3,300.00 / mo | |||
| Estimated Expenses | $6,727.00 | $33,635.00 | $67,270.00 | |||
| Net Cash Flow | $32,873.00 | $164,365.00 | $328,730.00 | |||
| HOA Fees | $1,339.68 | $6,698.40 | $13,396.80 |