Property Info
- MLS TB8382435
- Unit No -
- Bedrooms 4
- Bathrooms 4
- Area (sqft) -
- Living Area (sqft) 2736
- Foundation Slab
- Min Lease Slab
- HOA Fees $180.83
Interior Features
- Crown Molding
- Eat-in Kitchen
- Kitchen/Family Room Combo
- Open Floorplan
- Primary Bedroom Main Floor
- Solid Surface Counters
- Split Bedroom
- Stone Counters
- Walk-In Closet(s)
Cash Flow
| Cap Rate4.5 | Gross Yield6.7% | Annual Rent$36,000.00 | Property Taxes$9,701.00 | Operating Expenses0 |
| Year 1 | Year 5 | Year 10 | ||||
| Expected Rent | $36,000.00 $3,000.00 / mo | $180,000.00 $3,000.00 / mo | $360,000.00 $3,000.00 / mo | |||
| Estimated Expenses | $9,701.00 | $48,505.00 | $97,010.00 | |||
| Net Cash Flow | $26,299.00 | $131,495.00 | $262,990.00 | |||
| HOA Fees | $2,169.96 | $10,849.80 | $21,699.60 |