Property Info
- MLS TB8388140
- Unit No -
- Bedrooms 4
- Bathrooms 3
- Area (sqft) -
- Living Area (sqft) 2260
- Foundation Slab
- Min Lease Slab
- HOA Fees $82.92
Interior Features
- Living Room/Dining Room Combo
- Open Floorplan
Cash Flow
| Cap Rate6.1 | Gross Yield8.7% | Annual Rent$33,600.00 | Property Taxes$8,947.00 | Operating Expenses0 |
| Year 1 | Year 5 | Year 10 | ||||
| Expected Rent | $33,600.00 $2,800.00 / mo | $168,000.00 $2,800.00 / mo | $336,000.00 $2,800.00 / mo | |||
| Estimated Expenses | $8,947.00 | $44,735.00 | $89,470.00 | |||
| Net Cash Flow | $24,653.00 | $123,265.00 | $246,530.00 | |||
| HOA Fees | $995.04 | $4,975.20 | $9,950.40 |