Property Info
- MLS T3539241
- Unit No -
- Bedrooms 3
- Bathrooms 3
- Area (sqft) -
- Living Area (sqft) 2085
- Foundation Block, Slab
- Min Lease Block, Slab
- HOA Fees $760.00
Interior Features
- Ceiling Fans(s)
- Crown Molding
- Eat-in Kitchen
- High Ceilings
- Kitchen/Family Room Combo
- Living Room/Dining Room Combo
- Open Floorplan
- PrimaryBedroom Upstairs
- Solid Surface Counters
- Solid Wood Cabinets
Cash Flow
| Cap Rate4.4 | Gross Yield7.7% | Annual Rent$38,400.00 | Property Taxes$7,545.44 | 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 | $7,545.44 | $37,727.20 | $75,454.40 | |||
| Net Cash Flow | $30,854.56 | $154,272.80 | $308,545.60 | |||
| HOA Fees | $9,120.00 | $45,600.00 | $91,200.00 |