Property Info
- MLS TB8512485
- Unit No -
- Bedrooms 4
- Bathrooms 3
- Area (sqft) 3037
- Living Area (sqft) 2584
- Foundation Slab
- Min Lease Slab
- HOA Fees $75.00
Interior Features
- Ceiling Fans(s)
- Kitchen/Family Room Combo
- Open Floorplan
- PrimaryBedroom Upstairs
- Stone Counters
- Walk-In Closet(s)
- Window Treatments
Cash Flow
| Cap Rate4.9 | Gross Yield7.1% | Annual Rent$33,588.00 | Property Taxes$9,310.00 | Operating Expenses0 |
| Year 1 | Year 5 | Year 10 | ||||
| Expected Rent | $33,588.00 $2,799.00 / mo | $167,940.00 $2,799.00 / mo | $335,880.00 $2,799.00 / mo | |||
| Estimated Expenses | $9,310.00 | $46,550.00 | $93,100.00 | |||
| Net Cash Flow | $24,278.00 | $121,390.00 | $242,780.00 | |||
| HOA Fees | $900.00 | $4,500.00 | $9,000.00 |