Property Info
- MLS TB8463034
- Unit No -
- Bedrooms 4
- Bathrooms 3
- Area (sqft) 2260
- Living Area (sqft) 2260
- Foundation Slab
- Min Lease Slab
- HOA Fees $261.00
Interior Features
- Ceiling Fans(s)
- Eat-in Kitchen
- High Ceilings
- Kitchen/Family Room Combo
- Open Floorplan
- PrimaryBedroom Upstairs
- Solid Wood Cabinets
- Split Bedroom
- Stone Counters
- Thermostat
- Vaulted Ceiling(s)
- Walk-In Closet(s)
- Window Treatments
Cash Flow
| Cap Rate4.8 | Gross Yield7.7% | Annual Rent$30,000.00 | Property Taxes$8,143.00 | Operating Expenses0 |
| Year 1 | Year 5 | Year 10 | ||||
| Expected Rent | $30,000.00 $2,500.00 / mo | $150,000.00 $2,500.00 / mo | $300,000.00 $2,500.00 / mo | |||
| Estimated Expenses | $8,143.00 | $40,715.00 | $81,430.00 | |||
| Net Cash Flow | $21,857.00 | $109,285.00 | $218,570.00 | |||
| HOA Fees | $3,132.00 | $15,660.00 | $31,320.00 |