Property Info
- MLS TB8490834
- Unit No -
- Bedrooms 4
- Bathrooms 2
- Area (sqft) 2395
- Living Area (sqft) 1846
- Foundation Slab
- Min Lease Slab
- HOA Fees $91.47
Interior Features
- Eat-in Kitchen
- High Ceilings
- Kitchen/Family Room Combo
- Open Floorplan
- Primary Bedroom Main Floor
- Solid Surface Counters
- Split Bedroom
- Stone Counters
- Thermostat
- Window Treatments
Cash Flow
| Cap Rate5.7 | Gross Yield7.5% | Annual Rent$28,800.00 | Property Taxes$5,711.75 | Operating Expenses0 |
| Year 1 | Year 5 | Year 10 | ||||
| Expected Rent | $28,800.00 $2,400.00 / mo | $144,000.00 $2,400.00 / mo | $288,000.00 $2,400.00 / mo | |||
| Estimated Expenses | $5,711.75 | $28,558.75 | $57,117.50 | |||
| Net Cash Flow | $23,088.25 | $115,441.25 | $230,882.50 | |||
| HOA Fees | $1,097.64 | $5,488.20 | $10,976.40 |