Property Info
- MLS TB8372476
- Unit No -
- Bedrooms 3
- Bathrooms 4
- Area (sqft) -
- Living Area (sqft) 1779
- Foundation Stem Wall
- Min Lease Stem Wall
- HOA Fees $266.67
Interior Features
- Eat-in Kitchen
- High Ceilings
- Living Room/Dining Room Combo
- Open Floorplan
- PrimaryBedroom Upstairs
- Solid Surface Counters
- Split Bedroom
- Tray Ceiling(s)
- Walk-In Closet(s)
Cash Flow
| Cap Rate4.0 | Gross Yield5.4% | Annual Rent$45,600.00 | Property Taxes$8,166.94 | Operating Expenses0 |
| Year 1 | Year 5 | Year 10 | ||||
| Expected Rent | $45,600.00 $3,800.00 / mo | $228,000.00 $3,800.00 / mo | $456,000.00 $3,800.00 / mo | |||
| Estimated Expenses | $8,166.94 | $40,834.70 | $81,669.40 | |||
| Net Cash Flow | $37,433.06 | $187,165.30 | $374,330.60 | |||
| HOA Fees | $3,200.04 | $16,000.20 | $32,000.40 |