Property Info
- MLS TB8493510
- Unit No -
- Bedrooms 4
- Bathrooms 4
- Area (sqft) 3354
- Living Area (sqft) 2824
- Foundation Slab
- Min Lease Slab
- HOA Fees $521.00
Interior Features
- Ceiling Fans(s)
- Crown Molding
- High Ceilings
- Kitchen/Family Room Combo
- Open Floorplan
- PrimaryBedroom Upstairs
- Split Bedroom
- Stone Counters
- Thermostat
- Walk-In Closet(s)
- Wet Bar
- Window Treatments
Cash Flow
| Cap Rate4.3 | Gross Yield6.5% | Annual Rent$56,400.00 | Property Taxes$12,598.70 | Operating Expenses0 |
| Year 1 | Year 5 | Year 10 | ||||
| Expected Rent | $56,400.00 $4,700.00 / mo | $282,000.00 $4,700.00 / mo | $564,000.00 $4,700.00 / mo | |||
| Estimated Expenses | $12,598.70 | $62,993.50 | $125,987.00 | |||
| Net Cash Flow | $43,801.30 | $219,006.50 | $438,013.00 | |||
| HOA Fees | $6,252.00 | $31,260.00 | $62,520.00 |