Property Info
- MLS TB8492488
- Unit No -
- Bedrooms 4
- Bathrooms 3
- Area (sqft) 2423
- Living Area (sqft) 2423
- Foundation Slab
- Min Lease Slab
- HOA Fees $2.08
Interior Features
- Cathedral Ceiling(s)
- Ceiling Fans(s)
- Crown Molding
- Solid Surface Counters
- Solid Wood Cabinets
- Stone Counters
- Thermostat
- Walk-In Closet(s)
Cash Flow
| Cap Rate1.0 | Gross Yield1.1% | Annual Rent$13,200.00 | Property Taxes$984.00 | Operating Expenses0 |
| Year 1 | Year 5 | Year 10 | ||||
| Expected Rent | $13,200.00 $1,100.00 / mo | $66,000.00 $1,100.00 / mo | $132,000.00 $1,100.00 / mo | |||
| Estimated Expenses | $984.00 | $4,920.00 | $9,840.00 | |||
| Net Cash Flow | $12,216.00 | $61,080.00 | $122,160.00 | |||
| HOA Fees | $24.96 | $124.80 | $249.60 |