Property Info
- MLS TB8376488
- Unit No -
- Bedrooms 4
- Bathrooms 4
- Area (sqft) -
- Living Area (sqft) 3607
- Foundation Slab
- Min Lease Slab
- HOA Fees $85.33
Interior Features
- Ceiling Fans(s)
- Crown Molding
- Eat-in Kitchen
- High Ceilings
- In Wall Pest System
- Kitchen/Family Room Combo
- Open Floorplan
- Primary Bedroom Main Floor
- Solid Surface Counters
- Solid Wood Cabinets
- Split Bedroom
- Thermostat
- Walk-In Closet(s)
Cash Flow
| Cap Rate4.2 | Gross Yield6% | Annual Rent$44,700.00 | Property Taxes$12,329.40 | Operating Expenses0 |
| Year 1 | Year 5 | Year 10 | ||||
| Expected Rent | $44,700.00 $3,725.00 / mo | $223,500.00 $3,725.00 / mo | $447,000.00 $3,725.00 / mo | |||
| Estimated Expenses | $12,329.40 | $61,647.00 | $123,294.00 | |||
| Net Cash Flow | $32,370.60 | $161,853.00 | $323,706.00 | |||
| HOA Fees | $1,023.96 | $5,119.80 | $10,239.60 |