Property Info
- MLS TB8519294
- Unit No -
- Bedrooms 4
- Bathrooms 2
- Area (sqft) 2581
- Living Area (sqft) 1983
- Foundation Slab
- Min Lease Slab
- HOA Fees $90.67
Interior Features
- High Ceilings
- Kitchen/Family Room Combo
- Open Floorplan
- Primary Bedroom Main Floor
- Split Bedroom
- Thermostat
- Vaulted Ceiling(s)
- Walk-In Closet(s)
Cash Flow
| Cap Rate4.9 | Gross Yield6.6% | Annual Rent$30,000.00 | Property Taxes$6,670.27 | Operating Expenses0 |
| Year 1 | Year 5 | Year 10 | ||||
| Expected Rent | $30,000.00 $2,500.00 / mo | $150,000.00 $2,500.00 / mo | $300,000.00 $2,500.00 / mo | |||
| Estimated Expenses | $6,670.27 | $33,351.35 | $66,702.70 | |||
| Net Cash Flow | $23,329.73 | $116,648.65 | $233,297.30 | |||
| HOA Fees | $1,088.04 | $5,440.20 | $10,880.40 |