Property Info
- MLS TB8317833
- Unit No -
- Bedrooms 3
- Bathrooms 2
- Area (sqft) -
- Living Area (sqft) 1476
- Foundation Slab
- Min Lease Slab
- HOA Fees $790.00
Interior Features
- High Ceilings
- L Dining
- Living Room/Dining Room Combo
- Open Floorplan
- Thermostat
- Vaulted Ceiling(s)
- Walk-In Closet(s)
- Window Treatments
Cash Flow
| Cap Rate4.4 | Gross Yield9.9% | Annual Rent$22,800.00 | Property Taxes$3,252.63 | Operating Expenses0 |
| Year 1 | Year 5 | Year 10 | ||||
| Expected Rent | $22,800.00 $1,900.00 / mo | $114,000.00 $1,900.00 / mo | $228,000.00 $1,900.00 / mo | |||
| Estimated Expenses | $3,252.63 | $16,263.15 | $32,526.30 | |||
| Net Cash Flow | $19,547.37 | $97,736.85 | $195,473.70 | |||
| HOA Fees | $9,480.00 | $47,400.00 | $94,800.00 |