Property Info
- MLS TB8390650
- Unit No -
- Bedrooms 4
- Bathrooms 3
- Area (sqft) -
- Living Area (sqft) 2328
- Foundation Slab
- Min Lease Slab
- HOA Fees $11.25
Interior Features
- Ceiling Fans(s)
- Eat-in Kitchen
- Kitchen/Family Room Combo
- Open Floorplan
- PrimaryBedroom Upstairs
- Solid Surface Counters
- Stone Counters
- Thermostat
- Walk-In Closet(s)
Cash Flow
| Cap Rate6.2 | Gross Yield7.5% | Annual Rent$34,800.00 | Property Taxes$5,982.00 | 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 | $5,982.00 | $29,910.00 | $59,820.00 | |||
| Net Cash Flow | $28,818.00 | $144,090.00 | $288,180.00 | |||
| HOA Fees | $135.00 | $675.00 | $1,350.00 |