Property Info
- MLS TB8452671
- Unit No -
- Bedrooms 4
- Bathrooms 4
- Area (sqft) 3414
- Living Area (sqft) 2946
- Foundation Slab
- Min Lease Slab
- HOA Fees $175.00
Interior Features
- Ceiling Fans(s)
- Crown Molding
- Eat-in Kitchen
- High Ceilings
- Living Room/Dining Room Combo
- Open Floorplan
- Primary Bedroom Main Floor
- PrimaryBedroom Upstairs
- Solid Surface Counters
- Solid Wood Cabinets
- Split Bedroom
- Tray Ceiling(s)
- Walk-In Closet(
Cash Flow
| Cap Rate7.0 | Gross Yield7.5% | Annual Rent$57,600.00 | Property Taxes$1,487.37 | Operating Expenses0 |
| Year 1 | Year 5 | Year 10 | ||||
| Expected Rent | $57,600.00 $4,800.00 / mo | $288,000.00 $4,800.00 / mo | $576,000.00 $4,800.00 / mo | |||
| Estimated Expenses | $1,487.37 | $7,436.85 | $14,873.70 | |||
| Net Cash Flow | $56,112.63 | $280,563.15 | $561,126.30 | |||
| HOA Fees | $2,100.00 | $10,500.00 | $21,000.00 |