Property Info
- MLS TB8446844
- Unit No -
- Bedrooms 4
- Bathrooms 5
- Area (sqft) 3859
- Living Area (sqft) 2920
- Foundation Slab
- Min Lease Slab
- HOA Fees $14.17
Interior Features
- Built-in Features
- Crown Molding
- Eat-in Kitchen
- Kitchen/Family Room Combo
- Open Floorplan
- Pest Guard System
- Smart Home
- Solid Wood Cabinets
- Split Bedroom
- Stone Counters
- Thermostat
- Tray Ceiling(s)
- Walk-In Closet(s)
Cash Flow
| Cap Rate3.3 | Gross Yield4.9% | Annual Rent$36,000.00 | Property Taxes$11,583.20 | Operating Expenses0 |
| Year 1 | Year 5 | Year 10 | ||||
| Expected Rent | $36,000.00 $3,000.00 / mo | $180,000.00 $3,000.00 / mo | $360,000.00 $3,000.00 / mo | |||
| Estimated Expenses | $11,583.20 | $57,916.00 | $115,832.00 | |||
| Net Cash Flow | $24,416.80 | $122,084.00 | $244,168.00 | |||
| HOA Fees | $170.04 | $850.20 | $1,700.40 |