Property Info
- MLS TB8410136
- Unit No -
- Bedrooms 4
- Bathrooms 3
- Area (sqft) -
- Living Area (sqft) 1918
- Foundation Slab
- Min Lease Slab
- HOA Fees $4.17
Interior Features
- Ceiling Fans(s)
- Eat-in Kitchen
- High Ceilings
- Living Room/Dining Room Combo
Cash Flow
| Cap Rate5.2 | Gross Yield6.5% | Annual Rent$32,400.00 | Property Taxes$6,377.90 | Operating Expenses0 |
| Year 1 | Year 5 | Year 10 | ||||
| Expected Rent | $32,400.00 $2,700.00 / mo | $162,000.00 $2,700.00 / mo | $324,000.00 $2,700.00 / mo | |||
| Estimated Expenses | $6,377.90 | $31,889.50 | $63,779.00 | |||
| Net Cash Flow | $26,022.10 | $130,110.50 | $260,221.00 | |||
| HOA Fees | $50.04 | $250.20 | $500.40 |