Property Info
- MLS TB8410816
- Unit No -
- Bedrooms 4
- Bathrooms 2
- Area (sqft) -
- Living Area (sqft) 1573
- Foundation Slab
- Min Lease Slab
- HOA Fees $65.00
Interior Features
- Primary Bedroom Main Floor
Cash Flow
| Cap Rate6.1 | Gross Yield7.7% | Annual Rent$27,000.00 | Property Taxes$4,697.82 | Operating Expenses0 |
| Year 1 | Year 5 | Year 10 | ||||
| Expected Rent | $27,000.00 $2,250.00 / mo | $135,000.00 $2,250.00 / mo | $270,000.00 $2,250.00 / mo | |||
| Estimated Expenses | $4,697.82 | $23,489.10 | $46,978.20 | |||
| Net Cash Flow | $22,302.18 | $111,510.90 | $223,021.80 | |||
| HOA Fees | $780.00 | $3,900.00 | $7,800.00 |