Property Info
- MLS TB8370381
- Unit No -
- Bedrooms 4
- Bathrooms 2
- Area (sqft) -
- Living Area (sqft) 1884
- Foundation Slab
- Min Lease Slab
- HOA Fees $137.67
Interior Features
- Split Bedroom
- Thermostat
- Walk-In Closet(s)
- Window Treatments
Cash Flow
| Cap Rate5.5 | Gross Yield7.6% | Annual Rent$32,400.00 | Property Taxes$7,414.00 | Operating Expenses0 |
| Year 1 | Year 5 | Year 10 | ||||
| Expected Rent | $32,400.00 $2,700.00 / mo | $162,000.00 $2,700.00 / mo | $324,000.00 $2,700.00 / mo | |||
| Estimated Expenses | $7,414.00 | $37,070.00 | $74,140.00 | |||
| Net Cash Flow | $24,986.00 | $124,930.00 | $249,860.00 | |||
| HOA Fees | $1,652.04 | $8,260.20 | $16,520.40 |