Property Info
- MLS TB8406270
- Unit No -
- Bedrooms 4
- Bathrooms 2
- Area (sqft) -
- Living Area (sqft) 1841
- Foundation Slab
- Min Lease Slab
- HOA Fees $10.75
Interior Features
- Ceiling Fans(s)
- Living Room/Dining Room Combo
- Open Floorplan
- Solid Wood Cabinets
- Stone Counters
- Walk-In Closet(s)
Cash Flow
| Cap Rate5.1 | Gross Yield7.8% | Annual Rent$25,200.00 | Property Taxes$8,538.52 | Operating Expenses0 |
| Year 1 | Year 5 | Year 10 | ||||
| Expected Rent | $25,200.00 $2,100.00 / mo | $126,000.00 $2,100.00 / mo | $252,000.00 $2,100.00 / mo | |||
| Estimated Expenses | $8,538.52 | $42,692.60 | $85,385.20 | |||
| Net Cash Flow | $16,661.48 | $83,307.40 | $166,614.80 | |||
| HOA Fees | $129.00 | $645.00 | $1,290.00 |