Property Info
- MLS TB8487199
- Unit No -
- Bedrooms 4
- Bathrooms 2
- Area (sqft) 2877
- Living Area (sqft) 2063
- Foundation Slab
- Min Lease Slab
- HOA Fees $2.92
Interior Features
- Ceiling Fans(s)
- Split Bedroom
- Vaulted Ceiling(s)
- Walk-In Closet(s)
Cash Flow
| Cap Rate5.8 | Gross Yield7.5% | Annual Rent$30,000.00 | Property Taxes$6,949.00 | 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 | $6,949.00 | $34,745.00 | $69,490.00 | |||
| Net Cash Flow | $23,051.00 | $115,255.00 | $230,510.00 | |||
| HOA Fees | $35.04 | $175.20 | $350.40 |