Property Info
- MLS TB8383224
- Unit No -
- Bedrooms 4
- Bathrooms 3
- Area (sqft) -
- Living Area (sqft) 2144
- Foundation Slab
- Min Lease Slab
- HOA Fees $99.00
Interior Features
- High Ceilings
- Open Floorplan
- PrimaryBedroom Upstairs
- Solid Surface Counters
- Solid Wood Cabinets
- Thermostat
Cash Flow
| Cap Rate5.3 | Gross Yield6.9% | Annual Rent$32,400.00 | Property Taxes$6,434.00 | 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 | $6,434.00 | $32,170.00 | $64,340.00 | |||
| Net Cash Flow | $25,966.00 | $129,830.00 | $259,660.00 | |||
| HOA Fees | $1,188.00 | $5,940.00 | $11,880.00 |