Property Info
- MLS TB8455458
- Unit No -
- Bedrooms 4
- Bathrooms 3
- Area (sqft) 2164
- Living Area (sqft) 1764
- Foundation Slab
- Min Lease Slab
- HOA Fees $63.18
Interior Features
- Ceiling Fans(s)
- Open Floorplan
- Walk-In Closet(s)
Cash Flow
| Cap Rate6.8 | Gross Yield8% | Annual Rent$26,400.00 | Property Taxes$3,332.94 | Operating Expenses0 |
| Year 1 | Year 5 | Year 10 | ||||
| Expected Rent | $26,400.00 $2,200.00 / mo | $132,000.00 $2,200.00 / mo | $264,000.00 $2,200.00 / mo | |||
| Estimated Expenses | $3,332.94 | $16,664.70 | $33,329.40 | |||
| Net Cash Flow | $23,067.06 | $115,335.30 | $230,670.60 | |||
| HOA Fees | $758.16 | $3,790.80 | $7,581.60 |