Property Info
- MLS TB8490519
- Unit No -
- Bedrooms 4
- Bathrooms 3
- Area (sqft) 2690
- Living Area (sqft) 1942
- Foundation Slab
- Min Lease Slab
- HOA Fees $32.92
Interior Features
- Ceiling Fans(s)
- Eat-in Kitchen
- Open Floorplan
- Primary Bedroom Main Floor
- Solid Wood Cabinets
- Split Bedroom
- Walk-In Closet(s)
Cash Flow
| Cap Rate5.7 | Gross Yield7.1% | Annual Rent$30,000.00 | Property Taxes$5,690.75 | 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 | $5,690.75 | $28,453.75 | $56,907.50 | |||
| Net Cash Flow | $24,309.25 | $121,546.25 | $243,092.50 | |||
| HOA Fees | $395.04 | $1,975.20 | $3,950.40 |