Property Info
- MLS TB8399494
- Unit No 4
- Bedrooms 4
- Bathrooms 3
- Area (sqft) -
- Living Area (sqft) 2227
- Foundation Slab
- Min Lease Slab
- HOA Fees $513.86
Interior Features
- Crown Molding
- Living Room/Dining Room Combo
- PrimaryBedroom Upstairs
- Solid Wood Cabinets
- Split Bedroom
- Stone Counters
- Walk-In Closet(s)
Cash Flow
| Cap Rate5.7 | Gross Yield8.7% | Annual Rent$35,940.00 | Property Taxes$6,314.21 | Operating Expenses0 |
| Year 1 | Year 5 | Year 10 | ||||
| Expected Rent | $35,940.00 $2,995.00 / mo | $179,700.00 $2,995.00 / mo | $359,400.00 $2,995.00 / mo | |||
| Estimated Expenses | $6,314.21 | $31,571.05 | $63,142.10 | |||
| Net Cash Flow | $29,625.79 | $148,128.95 | $296,257.90 | |||
| HOA Fees | $6,166.32 | $30,831.60 | $61,663.20 |