Property Info
- MLS TB8513163
- Unit No -
- Bedrooms 4
- Bathrooms 2
- Area (sqft) 2048
- Living Area (sqft) 1580
- Foundation Block, Slab
- Min Lease Block, Slab
- HOA Fees $100.00
Interior Features
- Kitchen/Family Room Combo
Cash Flow
| Cap Rate6.4 | Gross Yield8.1% | Annual Rent$23,400.00 | Property Taxes$3,697.56 | 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 | $3,697.56 | $18,487.80 | $36,975.60 | |||
| Net Cash Flow | $19,702.44 | $98,512.20 | $197,024.40 | |||
| HOA Fees | $1,200.00 | $6,000.00 | $12,000.00 |