Property Info
- MLS TB8506162
- Unit No -
- Bedrooms 4
- Bathrooms 3
- Area (sqft) 3396
- Living Area (sqft) 2639
- Foundation Block
- Min Lease Block
- HOA Fees $12.33
Interior Features
- High Ceilings
- Open Floorplan
- Primary Bedroom Main Floor
- Split Bedroom
- Walk-In Closet(s)
Cash Flow
| Cap Rate4.0 | Gross Yield6.6% | Annual Rent$27,600.00 | Property Taxes$10,849.80 | 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 | $10,849.80 | $54,249.00 | $108,498.00 | |||
| Net Cash Flow | $16,750.20 | $83,751.00 | $167,502.00 | |||
| HOA Fees | $147.96 | $739.80 | $1,479.60 |