Property Info
- MLS TB8525689
- Unit No -
- Bedrooms 4
- Bathrooms 2
- Area (sqft) 1935
- Living Area (sqft) 1935
- Foundation Slab
- Min Lease Slab
- HOA Fees $19.92
Interior Features
- Ceiling Fans(s)
- Open Floorplan
- Primary Bedroom Main Floor
- Solid Surface Counters
- Thermostat
- Walk-In Closet(s)
- Window Treatments
Cash Flow
| Cap Rate5.7 | Gross Yield8.5% | Annual Rent$28,800.00 | Property Taxes$9,475.83 | 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 | $9,475.83 | $47,379.15 | $94,758.30 | |||
| Net Cash Flow | $19,324.17 | $96,620.85 | $193,241.70 | |||
| HOA Fees | $239.04 | $1,195.20 | $2,390.40 |