Property Info
- MLS TB8489570
- Unit No -
- Bedrooms 4
- Bathrooms 2
- Area (sqft) 2336
- Living Area (sqft) 1939
- Foundation Slab
- Min Lease Slab
- HOA Fees $19.00
Interior Features
- Ceiling Fans(s)
- Eat-in Kitchen
- Open Floorplan
- Primary Bedroom Main Floor
- Solid Surface Counters
- Solid Wood Cabinets
- Split Bedroom
- Thermostat
- Walk-In Closet(s)
- Window Treatments
Cash Flow
| Cap Rate4.7 | Gross Yield7.2% | Annual Rent$27,000.00 | Property Taxes$8,959.91 | Operating Expenses0 |
| Year 1 | Year 5 | Year 10 | ||||
| Expected Rent | $27,000.00 $2,250.00 / mo | $135,000.00 $2,250.00 / mo | $270,000.00 $2,250.00 / mo | |||
| Estimated Expenses | $8,959.91 | $44,799.55 | $89,599.10 | |||
| Net Cash Flow | $18,040.09 | $90,200.45 | $180,400.90 | |||
| HOA Fees | $228.00 | $1,140.00 | $2,280.00 |