Property Info
- MLS TB8321422
- Unit No -
- Bedrooms 3
- Bathrooms 2
- Area (sqft) -
- Living Area (sqft) 1532
- Foundation Slab
- Min Lease Slab
- HOA Fees $105.33
Interior Features
- Accessibility Features
- Eat-in Kitchen
- High Ceilings
- Kitchen/Family Room Combo
- Living Room/Dining Room Combo
- Open Floorplan
- Primary Bedroom Main Floor
- Solid Surface Counters
- Solid Wood Cabinets
- Split Bedroom
- Stone Counters
- Thermostat
- Walk-In Cl
Cash Flow
| Cap Rate7.7 | Gross Yield8.7% | Annual Rent$28,800.00 | Property Taxes$2,051.00 | 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 | $2,051.00 | $10,255.00 | $20,510.00 | |||
| Net Cash Flow | $26,749.00 | $133,745.00 | $267,490.00 | |||
| HOA Fees | $1,263.96 | $6,319.80 | $12,639.60 |