Property Info
- MLS TB8406583
- Unit No -
- Bedrooms 4
- Bathrooms 5
- Area (sqft) -
- Living Area (sqft) 3046
- Foundation Block
- Min Lease Block
- HOA Fees $86.67
Interior Features
- Ceiling Fans(s)
Cash Flow
| Cap Rate5.5 | Gross Yield6.4% | Annual Rent$43,200.00 | Property Taxes$4,424.00 | Operating Expenses0 |
| Year 1 | Year 5 | Year 10 | ||||
| Expected Rent | $43,200.00 $3,600.00 / mo | $216,000.00 $3,600.00 / mo | $432,000.00 $3,600.00 / mo | |||
| Estimated Expenses | $4,424.00 | $22,120.00 | $44,240.00 | |||
| Net Cash Flow | $38,776.00 | $193,880.00 | $387,760.00 | |||
| HOA Fees | $1,040.04 | $5,200.20 | $10,400.40 |