Property Info
- MLS TB8399024
- Unit No -
- Bedrooms 4
- Bathrooms 2
- Area (sqft) -
- Living Area (sqft) 2222
- Foundation Block
- Min Lease Block
- HOA Fees $53.33
Interior Features
- Attic Ventilator
- Cathedral Ceiling(s)
- Ceiling Fans(s)
- High Ceilings
- Kitchen/Family Room Combo
- Living Room/Dining Room Combo
- Open Floorplan
- Primary Bedroom Main Floor
- Solid Wood Cabinets
- Vaulted Ceiling(s)
- Walk-In Closet(s)
Cash Flow
| Cap Rate4.5 | Gross Yield5.2% | Annual Rent$30,000.00 | Property Taxes$3,022.19 | Operating Expenses0 |
| Year 1 | Year 5 | Year 10 | ||||
| Expected Rent | $30,000.00 $2,500.00 / mo | $150,000.00 $2,500.00 / mo | $300,000.00 $2,500.00 / mo | |||
| Estimated Expenses | $3,022.19 | $15,110.95 | $30,221.90 | |||
| Net Cash Flow | $26,977.81 | $134,889.05 | $269,778.10 | |||
| HOA Fees | $639.96 | $3,199.80 | $6,399.60 |