Property Info
- MLS TB8436991
- Unit No -
- Bedrooms 4
- Bathrooms 2
- Area (sqft) 2561
- Living Area (sqft) 1983
- Foundation Slab
- Min Lease Slab
- HOA Fees $101.33
Interior Features
- Ceiling Fans(s)
- Living Room/Dining Room Combo
- Open Floorplan
- Solid Surface Counters
- Stone Counters
- Thermostat
- Walk-In Closet(s)
- Window Treatments
Cash Flow
| Cap Rate7.5 | Gross Yield8% | Annual Rent$27,600.00 | Property Taxes$618.00 | Operating Expenses0 |
| Year 1 | Year 5 | Year 10 | ||||
| Expected Rent | $27,600.00 $2,300.00 / mo | $138,000.00 $2,300.00 / mo | $276,000.00 $2,300.00 / mo | |||
| Estimated Expenses | $618.00 | $3,090.00 | $6,180.00 | |||
| Net Cash Flow | $26,982.00 | $134,910.00 | $269,820.00 | |||
| HOA Fees | $1,215.96 | $6,079.80 | $12,159.60 |