Property Info
- MLS TB8460891
- Unit No -
- Bedrooms 3
- Bathrooms 4
- Area (sqft) 2424
- Living Area (sqft) 2424
- Foundation Slab
- Min Lease Slab
- HOA Fees $300.00
Interior Features
- Eat-in Kitchen
- High Ceilings
- Open Floorplan
- PrimaryBedroom Upstairs
- Solid Surface Counters
- Stone Counters
- Thermostat
- Walk-In Closet(s)
- Window Treatments
Cash Flow
| Cap Rate5.6 | Gross Yield7.8% | Annual Rent$48,000.00 | Property Taxes$10,007.70 | Operating Expenses0 |
| Year 1 | Year 5 | Year 10 | ||||
| Expected Rent | $48,000.00 $4,000.00 / mo | $240,000.00 $4,000.00 / mo | $480,000.00 $4,000.00 / mo | |||
| Estimated Expenses | $10,007.70 | $50,038.50 | $100,077.00 | |||
| Net Cash Flow | $37,992.30 | $189,961.50 | $379,923.00 | |||
| HOA Fees | $3,600.00 | $18,000.00 | $36,000.00 |