Property Info
- MLS TB8449215
- Unit No -
- Bedrooms 4
- Bathrooms 3
- Area (sqft) 3842
- Living Area (sqft) 2776
- Foundation Slab
- Min Lease Slab
- HOA Fees $20.83
Interior Features
- Ceiling Fans(s)
- Eat-in Kitchen
- High Ceilings
- Primary Bedroom Main Floor
- Split Bedroom
- Thermostat
- Walk-In Closet(s)
Cash Flow
| Cap Rate5.2 | Gross Yield6.5% | Annual Rent$43,200.00 | Property Taxes$8,938.91 | Operating Expenses0 |
| Year 1 | Year 5 | Year 10 | ||||
| Expected Rent | $43,200.00 $3,600.00 / mo | $216,000.00 $3,600.00 / mo | $432,000.00 $3,600.00 / mo | |||
| Estimated Expenses | $8,938.91 | $44,694.55 | $89,389.10 | |||
| Net Cash Flow | $34,261.09 | $171,305.45 | $342,610.90 | |||
| HOA Fees | $249.96 | $1,249.80 | $2,499.60 |