Property Info
- MLS TB8518023
- Unit No -
- Bedrooms 4
- Bathrooms 2
- Area (sqft) 1965
- Living Area (sqft) 1965
- Foundation Slab
- Min Lease Slab
- HOA Fees $33.00
Interior Features
- High Ceilings
- Open Floorplan
- Primary Bedroom Main Floor
- Stone Counters
- Vaulted Ceiling(s)
- Walk-In Closet(s)
Cash Flow
| Cap Rate7.4 | Gross Yield9.2% | Annual Rent$24,000.00 | Property Taxes$4,439.00 | Operating Expenses0 |
| Year 1 | Year 5 | Year 10 | ||||
| Expected Rent | $24,000.00 $2,000.00 / mo | $120,000.00 $2,000.00 / mo | $240,000.00 $2,000.00 / mo | |||
| Estimated Expenses | $4,439.00 | $22,195.00 | $44,390.00 | |||
| Net Cash Flow | $19,561.00 | $97,805.00 | $195,610.00 | |||
| HOA Fees | $396.00 | $1,980.00 | $3,960.00 |