Property Info
- MLS TB8514902
- Unit No -
- Bedrooms 4
- Bathrooms 2
- Area (sqft) 1900
- Living Area (sqft) 1742
- Foundation Block
- Min Lease Block
- HOA Fees $33.33
Interior Features
- Ceiling Fans(s)
- High Ceilings
- Living Room/Dining Room Combo
- Open Floorplan
- Split Bedroom
- Window Treatments
Cash Flow
| Cap Rate5.2 | Gross Yield6.9% | Annual Rent$23,400.00 | Property Taxes$5,428.00 | 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 | $5,428.00 | $27,140.00 | $54,280.00 | |||
| Net Cash Flow | $17,972.00 | $89,860.00 | $179,720.00 | |||
| HOA Fees | $399.96 | $1,999.80 | $3,999.60 |