Property Info
- MLS TB8412824
- Unit No -
- Bedrooms 4
- Bathrooms 3
- Area (sqft) -
- Living Area (sqft) 2435
- Foundation Slab
- Min Lease Slab
- HOA Fees $79.00
Interior Features
- Eat-in Kitchen
- Living Room/Dining Room Combo
- Thermostat
Cash Flow
| Cap Rate4.9 | Gross Yield7.5% | Annual Rent$30,600.00 | Property Taxes$9,495.00 | Operating Expenses0 |
| Year 1 | Year 5 | Year 10 | ||||
| Expected Rent | $30,600.00 $2,550.00 / mo | $153,000.00 $2,550.00 / mo | $306,000.00 $2,550.00 / mo | |||
| Estimated Expenses | $9,495.00 | $47,475.00 | $94,950.00 | |||
| Net Cash Flow | $21,105.00 | $105,525.00 | $211,050.00 | |||
| HOA Fees | $948.00 | $4,740.00 | $9,480.00 |