Property Info
- MLS TB8426916
- Unit No -
- Bedrooms 4
- Bathrooms 2
- Area (sqft) 2336
- Living Area (sqft) 1936
- Foundation Slab
- Min Lease Slab
- HOA Fees $57.00
Interior Features
- Other
Cash Flow
| Cap Rate6.4 | Gross Yield8.9% | Annual Rent$31,200.00 | Property Taxes$8,293.00 | Operating Expenses0 |
| Year 1 | Year 5 | Year 10 | ||||
| Expected Rent | $31,200.00 $2,600.00 / mo | $156,000.00 $2,600.00 / mo | $312,000.00 $2,600.00 / mo | |||
| Estimated Expenses | $8,293.00 | $41,465.00 | $82,930.00 | |||
| Net Cash Flow | $22,907.00 | $114,535.00 | $229,070.00 | |||
| HOA Fees | $684.00 | $3,420.00 | $6,840.00 |