Property Info
- MLS TB8516780
- Unit No -
- Bedrooms 4
- Bathrooms 3
- Area (sqft) 3039
- Living Area (sqft) 2258
- Foundation Slab
- Min Lease Slab
- HOA Fees $150.00
Interior Features
- Ceiling Fans(s)
- Eat-in Kitchen
- Open Floorplan
- Primary Bedroom Main Floor
- Split Bedroom
- Stone Counters
- Walk-In Closet(s)
Cash Flow
| Cap Rate6.3 | Gross Yield8% | Annual Rent$36,000.00 | Property Taxes$6,009.00 | Operating Expenses0 |
| Year 1 | Year 5 | Year 10 | ||||
| Expected Rent | $36,000.00 $3,000.00 / mo | $180,000.00 $3,000.00 / mo | $360,000.00 $3,000.00 / mo | |||
| Estimated Expenses | $6,009.00 | $30,045.00 | $60,090.00 | |||
| Net Cash Flow | $29,991.00 | $149,955.00 | $299,910.00 | |||
| HOA Fees | $1,800.00 | $9,000.00 | $18,000.00 |