Property Info
- MLS TB8492291
- Unit No -
- Bedrooms 4
- Bathrooms 3
- Area (sqft) 2114
- Living Area (sqft) 1914
- Foundation Brick/Mortar, Concrete Perimeter
- Min Lease Brick/Mortar, Concrete Perimeter
- HOA Fees $402.00
Interior Features
- High Ceilings
- In Wall Pest System
- Kitchen/Family Room Combo
- Living Room/Dining Room Combo
- Open Floorplan
- Smart Home
- Stone Counters
- Thermostat
- Window Treatments
Cash Flow
| Cap Rate6.0 | Gross Yield9% | Annual Rent$36,000.00 | Property Taxes$7,048.67 | Operating Expenses0 |
| Year 1 | Year 5 | Year 10 | ||||
| Expected Rent | $36,000.00 $3,000.00 / mo | $180,000.00 $3,000.00 / mo | $360,000.00 $3,000.00 / mo | |||
| Estimated Expenses | $7,048.67 | $35,243.35 | $70,486.70 | |||
| Net Cash Flow | $28,951.33 | $144,756.65 | $289,513.30 | |||
| HOA Fees | $4,824.00 | $24,120.00 | $48,240.00 |