Property Info
- MLS TB8365883
- Unit No -
- Bedrooms 4
- Bathrooms 3
- Area (sqft) -
- Living Area (sqft) 3496
- Foundation Slab
- Min Lease Slab
- HOA Fees $99.99
Interior Features
- Ceiling Fans(s)
- High Ceilings
- Open Floorplan
- PrimaryBedroom Upstairs
- Walk-In Closet(s)
- Window Treatments
Cash Flow
| Cap Rate5.5 | Gross Yield7.2% | Annual Rent$61,200.00 | Property Taxes$12,828.00 | Operating Expenses0 |
| Year 1 | Year 5 | Year 10 | ||||
| Expected Rent | $61,200.00 $5,100.00 / mo | $306,000.00 $5,100.00 / mo | $612,000.00 $5,100.00 / mo | |||
| Estimated Expenses | $12,828.00 | $64,140.00 | $128,280.00 | |||
| Net Cash Flow | $48,372.00 | $241,860.00 | $483,720.00 | |||
| HOA Fees | $1,199.88 | $5,999.40 | $11,998.80 |