Property Info
- MLS TB8511531
- Unit No -
- Bedrooms 4
- Bathrooms 3
- Area (sqft) 2751
- Living Area (sqft) 2057
- Foundation Slab
- Min Lease Slab
- HOA Fees $8.33
Interior Features
- In Wall Pest System
- Kitchen/Family Room Combo
Cash Flow
| Cap Rate4.7 | Gross Yield6.7% | Annual Rent$23,400.00 | Property Taxes$6,859.00 | Operating Expenses0 |
| Year 1 | Year 5 | Year 10 | ||||
| Expected Rent | $23,400.00 $1,950.00 / mo | $117,000.00 $1,950.00 / mo | $234,000.00 $1,950.00 / mo | |||
| Estimated Expenses | $6,859.00 | $34,295.00 | $68,590.00 | |||
| Net Cash Flow | $16,541.00 | $82,705.00 | $165,410.00 | |||
| HOA Fees | $99.96 | $499.80 | $999.60 |