Property Info
- MLS TB8520288
- Unit No -
- Bedrooms 4
- Bathrooms 2
- Area (sqft) 2704
- Living Area (sqft) 1784
- Foundation Slab
- Min Lease Slab
- HOA Fees $100.00
Interior Features
- Ceiling Fans(s)
- Eat-in Kitchen
- Kitchen/Family Room Combo
- Primary Bedroom Main Floor
- Solid Surface Counters
- Solid Wood Cabinets
- Walk-In Closet(s)
Cash Flow
| Cap Rate5.9 | Gross Yield7.2% | Annual Rent$28,800.00 | Property Taxes$4,187.31 | Operating Expenses0 |
| Year 1 | Year 5 | Year 10 | ||||
| Expected Rent | $28,800.00 $2,400.00 / mo | $144,000.00 $2,400.00 / mo | $288,000.00 $2,400.00 / mo | |||
| Estimated Expenses | $4,187.31 | $20,936.55 | $41,873.10 | |||
| Net Cash Flow | $24,612.69 | $123,063.45 | $246,126.90 | |||
| HOA Fees | $1,200.00 | $6,000.00 | $12,000.00 |