Property Info
- MLS TB8482952
- Unit No -
- Bedrooms 4
- Bathrooms 5
- Area (sqft) 2090
- Living Area (sqft) 2090
- Foundation Slab
- Min Lease Slab
- HOA Fees $662.00
Interior Features
- Thermostat
Cash Flow
| Cap Rate4.0 | Gross Yield7% | Annual Rent$34,200.00 | Property Taxes$6,795.82 | Operating Expenses0 |
| Year 1 | Year 5 | Year 10 | ||||
| Expected Rent | $34,200.00 $2,850.00 / mo | $171,000.00 $2,850.00 / mo | $342,000.00 $2,850.00 / mo | |||
| Estimated Expenses | $6,795.82 | $33,979.10 | $67,958.20 | |||
| Net Cash Flow | $27,404.18 | $137,020.90 | $274,041.80 | |||
| HOA Fees | $7,944.00 | $39,720.00 | $79,440.00 |