Property Info
- MLS TB8508796
- Unit No -
- Bedrooms 4
- Bathrooms 2
- Area (sqft) 2696
- Living Area (sqft) 1971
- Foundation Slab
- Min Lease Slab
- HOA Fees $10.00
Interior Features
- Ceiling Fans(s)
- Eat-in Kitchen
- Primary Bedroom Main Floor
- Vaulted Ceiling(s)
- Walk-In Closet(s)
Cash Flow
| Cap Rate4.8 | Gross Yield6.9% | Annual Rent$31,200.00 | Property Taxes$9,314.24 | Operating Expenses0 |
| Year 1 | Year 5 | Year 10 | ||||
| Expected Rent | $31,200.00 $2,600.00 / mo | $156,000.00 $2,600.00 / mo | $312,000.00 $2,600.00 / mo | |||
| Estimated Expenses | $9,314.24 | $46,571.20 | $93,142.40 | |||
| Net Cash Flow | $21,885.76 | $109,428.80 | $218,857.60 | |||
| HOA Fees | $120.00 | $600.00 | $1,200.00 |