Property Info
- MLS TB8484274
- Unit No -
- Bedrooms 4
- Bathrooms 3
- Area (sqft) 2627
- Living Area (sqft) 2167
- Foundation Block
- Min Lease Block
- HOA Fees $85.00
Interior Features
- Kitchen/Family Room Combo
- Open Floorplan
- Primary Bedroom Main Floor
- Thermostat
- Walk-In Closet(s)
- Window Treatments
Cash Flow
| Cap Rate5.1 | Gross Yield6.8% | Annual Rent$28,740.00 | Property Taxes$6,089.61 | Operating Expenses0 |
| Year 1 | Year 5 | Year 10 | ||||
| Expected Rent | $28,740.00 $2,395.00 / mo | $143,700.00 $2,395.00 / mo | $287,400.00 $2,395.00 / mo | |||
| Estimated Expenses | $6,089.61 | $30,448.05 | $60,896.10 | |||
| Net Cash Flow | $22,650.39 | $113,251.95 | $226,503.90 | |||
| HOA Fees | $1,020.00 | $5,100.00 | $10,200.00 |