Property Info
- MLS TB8425418
- Unit No -
- Bedrooms 4
- Bathrooms 3
- Area (sqft) 2409
- Living Area (sqft) 1914
- Foundation Slab
- Min Lease Slab
- HOA Fees $10.00
Interior Features
- Ceiling Fans(s)
- Kitchen/Family Room Combo
- Open Floorplan
- PrimaryBedroom Upstairs
- Solid Surface Counters
- Thermostat
- Walk-In Closet(s)
Cash Flow
| Cap Rate6.5 | Gross Yield8.7% | Annual Rent$30,300.00 | Property Taxes$7,420.96 | Operating Expenses0 |
| Year 1 | Year 5 | Year 10 | ||||
| Expected Rent | $30,300.00 $2,525.00 / mo | $151,500.00 $2,525.00 / mo | $303,000.00 $2,525.00 / mo | |||
| Estimated Expenses | $7,420.96 | $37,104.80 | $74,209.60 | |||
| Net Cash Flow | $22,879.04 | $114,395.20 | $228,790.40 | |||
| HOA Fees | $120.00 | $600.00 | $1,200.00 |