Property Info
- MLS TB8377913
- Unit No -
- Bedrooms 4
- Bathrooms 3
- Area (sqft) -
- Living Area (sqft) 2569
- Foundation Slab
- Min Lease Slab
- HOA Fees $46.67
Interior Features
- Ceiling Fans(s)
- Eat-in Kitchen
- Stone Counters
- Tray Ceiling(s)
- Window Treatments
Cash Flow
| Cap Rate5.9 | Gross Yield7.3% | Annual Rent$34,800.00 | Property Taxes$5,942.00 | Operating Expenses0 |
| Year 1 | Year 5 | Year 10 | ||||
| Expected Rent | $34,800.00 $2,900.00 / mo | $174,000.00 $2,900.00 / mo | $348,000.00 $2,900.00 / mo | |||
| Estimated Expenses | $5,942.00 | $29,710.00 | $59,420.00 | |||
| Net Cash Flow | $28,858.00 | $144,290.00 | $288,580.00 | |||
| HOA Fees | $560.04 | $2,800.20 | $5,600.40 |