Property Info
- MLS TB8484535
- Unit No -
- Bedrooms 4
- Bathrooms 3
- Area (sqft) 3274
- Living Area (sqft) 2419
- Foundation Slab
- Min Lease Slab
- HOA Fees $9.25
Interior Features
- High Ceilings
- Open Floorplan
- Primary Bedroom Main Floor
- Split Bedroom
- Walk-In Closet(s)
Cash Flow
| Cap Rate5.6 | Gross Yield7.1% | Annual Rent$42,000.00 | Property Taxes$8,833.00 | Operating Expenses0 |
| Year 1 | Year 5 | Year 10 | ||||
| Expected Rent | $42,000.00 $3,500.00 / mo | $210,000.00 $3,500.00 / mo | $420,000.00 $3,500.00 / mo | |||
| Estimated Expenses | $8,833.00 | $44,165.00 | $88,330.00 | |||
| Net Cash Flow | $33,167.00 | $165,835.00 | $331,670.00 | |||
| HOA Fees | $111.00 | $555.00 | $1,110.00 |