Property Info
- MLS TB8466309
- Unit No -
- Bedrooms 4
- Bathrooms 3
- Area (sqft) 3850
- Living Area (sqft) 2762
- Foundation Slab
- Min Lease Slab
- HOA Fees $86.25
Interior Features
- Kitchen/Family Room Combo
- Open Floorplan
- Primary Bedroom Main Floor
- Solid Surface Counters
- Solid Wood Cabinets
- Split Bedroom
- Tray Ceiling(s)
- Walk-In Closet(s)
Cash Flow
| Cap Rate4.5 | Gross Yield5.5% | Annual Rent$36,000.00 | Property Taxes$5,939.98 | Operating Expenses0 |
| Year 1 | Year 5 | Year 10 | ||||
| Expected Rent | $36,000.00 $3,000.00 / mo | $180,000.00 $3,000.00 / mo | $360,000.00 $3,000.00 / mo | |||
| Estimated Expenses | $5,939.98 | $29,699.90 | $59,399.80 | |||
| Net Cash Flow | $30,060.02 | $150,300.10 | $300,600.20 | |||
| HOA Fees | $1,035.00 | $5,175.00 | $10,350.00 |