Property Info
- MLS TB8504294
- Unit No -
- Bedrooms 3
- Bathrooms 4
- Area (sqft) 4486
- Living Area (sqft) 4128
- Foundation Concrete Perimeter
- Min Lease Concrete Perimeter
- HOA Fees $8.00
Interior Features
- Built-in Features
- Cathedral Ceiling(s)
- Ceiling Fans(s)
- Coffered Ceiling(s)
- Crown Molding
- High Ceilings
- Primary Bedroom Main Floor
- Tray Ceiling(s)
- Vaulted Ceiling(s)
- Walk-In Closet(s)
Cash Flow
| Cap Rate1.8 | Gross Yield2.7% | Annual Rent$28,920.00 | Property Taxes$9,157.14 | Operating Expenses0 |
| Year 1 | Year 5 | Year 10 | ||||
| Expected Rent | $28,920.00 $2,410.00 / mo | $144,600.00 $2,410.00 / mo | $289,200.00 $2,410.00 / mo | |||
| Estimated Expenses | $9,157.14 | $45,785.70 | $91,571.40 | |||
| Net Cash Flow | $19,762.86 | $98,814.30 | $197,628.60 | |||
| HOA Fees | $96.00 | $480.00 | $960.00 |