Property Info
- MLS TB8478046
- Unit No -
- Bedrooms 4
- Bathrooms 3
- Area (sqft) 3188
- Living Area (sqft) 2799
- Foundation Slab
- Min Lease Slab
- HOA Fees $7.08
Interior Features
- Ceiling Fans(s)
Cash Flow
| Cap Rate5.0 | Gross Yield7% | Annual Rent$50,400.00 | Property Taxes$14,166.90 | Operating Expenses0 |
| Year 1 | Year 5 | Year 10 | ||||
| Expected Rent | $50,400.00 $4,200.00 / mo | $252,000.00 $4,200.00 / mo | $504,000.00 $4,200.00 / mo | |||
| Estimated Expenses | $14,166.90 | $70,834.50 | $141,669.00 | |||
| Net Cash Flow | $36,233.10 | $181,165.50 | $362,331.00 | |||
| HOA Fees | $84.96 | $424.80 | $849.60 |