Property Info
- MLS TB8401546
- Unit No 9
- Bedrooms 4
- Bathrooms 3
- Area (sqft) -
- Living Area (sqft) 2068
- Foundation Slab
- Min Lease Slab
- HOA Fees $340.00
Interior Features
- Ceiling Fans(s)
- High Ceilings
- Living Room/Dining Room Combo
- Walk-In Closet(s)
Cash Flow
| Cap Rate5.2 | Gross Yield7.6% | Annual Rent$42,000.00 | Property Taxes$9,130.09 | Operating Expenses0 |
| Year 1 | Year 5 | Year 10 | ||||
| Expected Rent | $42,000.00 $3,500.00 / mo | $210,000.00 $3,500.00 / mo | $420,000.00 $3,500.00 / mo | |||
| Estimated Expenses | $9,130.09 | $45,650.45 | $91,300.90 | |||
| Net Cash Flow | $32,869.91 | $164,349.55 | $328,699.10 | |||
| HOA Fees | $4,080.00 | $20,400.00 | $40,800.00 |