Property Info
- MLS TB8478883
- Unit No -
- Bedrooms 4
- Bathrooms 2
- Area (sqft) 2102
- Living Area (sqft) 1605
- Foundation Slab
- Min Lease Slab
- HOA Fees $8.08
Interior Features
- High Ceilings
- Stone Counters
- Thermostat
- Walk-In Closet(s)
Cash Flow
| Cap Rate8.0 | Gross Yield9.4% | Annual Rent$30,000.00 | Property Taxes$4,397.00 | 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 | $4,397.00 | $21,985.00 | $43,970.00 | |||
| Net Cash Flow | $25,603.00 | $128,015.00 | $256,030.00 | |||
| HOA Fees | $96.96 | $484.80 | $969.60 |