Property Info
- MLS TB8479297
- Unit No -
- Bedrooms 4
- Bathrooms 3
- Area (sqft) 2344
- Living Area (sqft) 1827
- Foundation Block
- Min Lease Block
- HOA Fees $41.67
Interior Features
- Cathedral Ceiling(s)
- Ceiling Fans(s)
- Eat-in Kitchen
- Walk-In Closet(s)
Cash Flow
| Cap Rate4.6 | Gross Yield6.7% | Annual Rent$24,600.00 | Property Taxes$7,185.26 | Operating Expenses0 |
| Year 1 | Year 5 | Year 10 | ||||
| Expected Rent | $24,600.00 $2,050.00 / mo | $123,000.00 $2,050.00 / mo | $246,000.00 $2,050.00 / mo | |||
| Estimated Expenses | $7,185.26 | $35,926.30 | $71,852.60 | |||
| Net Cash Flow | $17,414.74 | $87,073.70 | $174,147.40 | |||
| HOA Fees | $500.04 | $2,500.20 | $5,000.40 |