Property Info
- MLS TB8496592
- Unit No -
- Bedrooms 4
- Bathrooms 2
- Area (sqft) 2224
- Living Area (sqft) 1767
- Foundation Slab
- Min Lease Slab
- HOA Fees $14.17
Interior Features
- Ceiling Fans(s)
- Open Floorplan
- Thermostat
Cash Flow
| Cap Rate6.5 | Gross Yield9.2% | Annual Rent$27,600.00 | Property Taxes$7,804.15 | Operating Expenses0 |
| Year 1 | Year 5 | Year 10 | ||||
| Expected Rent | $27,600.00 $2,300.00 / mo | $138,000.00 $2,300.00 / mo | $276,000.00 $2,300.00 / mo | |||
| Estimated Expenses | $7,804.15 | $39,020.75 | $78,041.50 | |||
| Net Cash Flow | $19,795.85 | $98,979.25 | $197,958.50 | |||
| HOA Fees | $170.04 | $850.20 | $1,700.40 |