Property Info
- MLS TB8492770
- Unit No -
- Bedrooms 4
- Bathrooms 3
- Area (sqft) 1521
- Living Area (sqft) 1521
- Foundation Slab
- Min Lease Slab
- HOA Fees $26.25
Interior Features
- High Ceilings
- Kitchen/Family Room Combo
- Solid Wood Cabinets
- Stone Counters
- Walk-In Closet(s)
Cash Flow
| Cap Rate4.7 | Gross Yield6.3% | Annual Rent$30,000.00 | Property Taxes$7,124.94 | 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 | $7,124.94 | $35,624.70 | $71,249.40 | |||
| Net Cash Flow | $22,875.06 | $114,375.30 | $228,750.60 | |||
| HOA Fees | $315.00 | $1,575.00 | $3,150.00 |