Property Info
- MLS TB8406973
- Unit No -
- Bedrooms 4
- Bathrooms 3
- Area (sqft) -
- Living Area (sqft) 2352
- Foundation Slab
- Min Lease Slab
- HOA Fees $52.50
Interior Features
- Ceiling Fans(s)
- Eat-in Kitchen
- Primary Bedroom Main Floor
- Solid Wood Cabinets
- Split Bedroom
- Vaulted Ceiling(s)
- Walk-In Closet(s)
Cash Flow
| Cap Rate6.3 | Gross Yield7.9% | Annual Rent$40,800.00 | Property Taxes$7,719.00 | Operating Expenses0 |
| Year 1 | Year 5 | Year 10 | ||||
| Expected Rent | $40,800.00 $3,400.00 / mo | $204,000.00 $3,400.00 / mo | $408,000.00 $3,400.00 / mo | |||
| Estimated Expenses | $7,719.00 | $38,595.00 | $77,190.00 | |||
| Net Cash Flow | $33,081.00 | $165,405.00 | $330,810.00 | |||
| HOA Fees | $630.00 | $3,150.00 | $6,300.00 |