Property Info
- MLS TB8444861
- Unit No -
- Bedrooms 4
- Bathrooms 4
- Area (sqft) 3200
- Living Area (sqft) 2320
- Foundation Slab
- Min Lease Slab
- HOA Fees $380.00
Interior Features
- Ceiling Fans(s)
- Crown Molding
- PrimaryBedroom Upstairs
- Thermostat
- Walk-In Closet(s)
Cash Flow
| Cap Rate-0.6 | Gross Yield1.9% | Annual Rent$12,000.00 | Property Taxes$11,077.30 | Operating Expenses0 |
| Year 1 | Year 5 | Year 10 | ||||
| Expected Rent | $12,000.00 $1,000.00 / mo | $60,000.00 $1,000.00 / mo | $120,000.00 $1,000.00 / mo | |||
| Estimated Expenses | $11,077.30 | $55,386.50 | $110,773.00 | |||
| Net Cash Flow | $922.70 | $4,613.50 | $9,227.00 | |||
| HOA Fees | $4,560.00 | $22,800.00 | $45,600.00 |