Property Info
- MLS TB8411074
- Unit No -
- Bedrooms 4
- Bathrooms 4
- Area (sqft) -
- Living Area (sqft) 2503
- Foundation Slab
- Min Lease Slab
- HOA Fees $136.00
Interior Features
- Open Floorplan
- PrimaryBedroom Upstairs
- Walk-In Closet(s)
Cash Flow
| Cap Rate5.5 | Gross Yield7.3% | Annual Rent$38,400.00 | Property Taxes$7,797.00 | Operating Expenses0 |
| Year 1 | Year 5 | Year 10 | ||||
| Expected Rent | $38,400.00 $3,200.00 / mo | $192,000.00 $3,200.00 / mo | $384,000.00 $3,200.00 / mo | |||
| Estimated Expenses | $7,797.00 | $38,985.00 | $77,970.00 | |||
| Net Cash Flow | $30,603.00 | $153,015.00 | $306,030.00 | |||
| HOA Fees | $1,632.00 | $8,160.00 | $16,320.00 |