Property Info
- MLS TB8388021
- Unit No -
- Bedrooms 4
- Bathrooms 4
- Area (sqft) 2150
- Living Area (sqft) 2150
- Foundation Slab
- Min Lease Slab
- HOA Fees $275.00
Interior Features
- Ceiling Fans(s)
- Central Vaccum
- Coffered Ceiling(s)
- Crown Molding
- Eat-in Kitchen
- High Ceilings
- L Dining
- Living Room/Dining Room Combo
- Open Floorplan
- Solid Surface Counters
- Stone Counters
- Thermostat
- Walk-In Closet(s)
- Window Treatments
Cash Flow
| Cap Rate3.2 | Gross Yield5.2% | Annual Rent$60,000.00 | Property Taxes$20,171.00 | Operating Expenses0 |
| Year 1 | Year 5 | Year 10 | ||||
| Expected Rent | $60,000.00 $5,000.00 / mo | $300,000.00 $5,000.00 / mo | $600,000.00 $5,000.00 / mo | |||
| Estimated Expenses | $20,171.00 | $100,855.00 | $201,710.00 | |||
| Net Cash Flow | $39,829.00 | $199,145.00 | $398,290.00 | |||
| HOA Fees | $3,300.00 | $16,500.00 | $33,000.00 |