Property Info
- MLS TB8530019
- Unit No -
- Bedrooms 4
- Bathrooms 3
- Area (sqft) 3463
- Living Area (sqft) 2704
- Foundation Slab
- Min Lease Slab
- HOA Fees $5.42
Interior Features
- Ceiling Fans(s)
- Eat-in Kitchen
- Kitchen/Family Room Combo
- Living Room/Dining Room Combo
- Open Floorplan
- Primary Bedroom Main Floor
- Split Bedroom
Cash Flow
| Cap Rate5.7 | Gross Yield7.8% | Annual Rent$38,400.00 | Property Taxes$10,324.00 | Operating Expenses0 |
| Year 1 | Year 5 | Year 10 | ||||
| Expected Rent | $38,400.00 $3,200.00 / mo | $192,000.00 $3,200.00 / mo | $384,000.00 $3,200.00 / mo | |||
| Estimated Expenses | $10,324.00 | $51,620.00 | $103,240.00 | |||
| Net Cash Flow | $28,076.00 | $140,380.00 | $280,760.00 | |||
| HOA Fees | $65.04 | $325.20 | $650.40 |