Property Info
- MLS TB8404455
- Unit No -
- Bedrooms 4
- Bathrooms 4
- Area (sqft) 3633
- Living Area (sqft) 2951
- Foundation Slab
- Min Lease Slab
- HOA Fees $78.00
Interior Features
- Ceiling Fans(s)
- Eat-in Kitchen
- High Ceilings
- Kitchen/Family Room Combo
- Stone Counters
- Thermostat
- Tray Ceiling(s)
- Walk-In Closet(s)
Cash Flow
| Cap Rate4.4 | Gross Yield6.6% | Annual Rent$35,880.00 | Property Taxes$11,218.00 | Operating Expenses0 |
| Year 1 | Year 5 | Year 10 | ||||
| Expected Rent | $35,880.00 $2,990.00 / mo | $179,400.00 $2,990.00 / mo | $358,800.00 $2,990.00 / mo | |||
| Estimated Expenses | $11,218.00 | $56,090.00 | $112,180.00 | |||
| Net Cash Flow | $24,662.00 | $123,310.00 | $246,620.00 | |||
| HOA Fees | $936.00 | $4,680.00 | $9,360.00 |