Property Info
- MLS TB8494043
- Unit No -
- Bedrooms 4
- Bathrooms 3
- Area (sqft) 2906
- Living Area (sqft) 2906
- Foundation Slab
- Min Lease Slab
- HOA Fees $157.92
Interior Features
- Ceiling Fans(s)
- PrimaryBedroom Upstairs
- Walk-In Closet(s)
Cash Flow
| Cap Rate5.2 | Gross Yield6.8% | Annual Rent$34,800.00 | Property Taxes$6,443.96 | Operating Expenses0 |
| Year 1 | Year 5 | Year 10 | ||||
| Expected Rent | $34,800.00 $2,900.00 / mo | $174,000.00 $2,900.00 / mo | $348,000.00 $2,900.00 / mo | |||
| Estimated Expenses | $6,443.96 | $32,219.80 | $64,439.60 | |||
| Net Cash Flow | $28,356.04 | $141,780.20 | $283,560.40 | |||
| HOA Fees | $1,895.04 | $9,475.20 | $18,950.40 |