Property Info
- MLS TB8493061
- Unit No -
- Bedrooms 4
- Bathrooms 2
- Area (sqft) 2395
- Living Area (sqft) 1846
- Foundation Block, Slab
- Min Lease Block, Slab
- HOA Fees $26.67
Interior Features
- Ceiling Fans(s)
Cash Flow
| Cap Rate5.0 | Gross Yield7.4% | Annual Rent$25,200.00 | Property Taxes$7,946.51 | Operating Expenses0 |
| Year 1 | Year 5 | Year 10 | ||||
| Expected Rent | $25,200.00 $2,100.00 / mo | $126,000.00 $2,100.00 / mo | $252,000.00 $2,100.00 / mo | |||
| Estimated Expenses | $7,946.51 | $39,732.55 | $79,465.10 | |||
| Net Cash Flow | $17,253.49 | $86,267.45 | $172,534.90 | |||
| HOA Fees | $320.04 | $1,600.20 | $3,200.40 |