Property Info
- MLS TB8339028
- Unit No -
- Bedrooms 3
- Bathrooms 3
- Area (sqft) -
- Living Area (sqft) 2194
- Foundation Slab
- Min Lease Slab
- HOA Fees $1,072.00
Interior Features
- Built-in Features
- Ceiling Fans(s)
- Crown Molding
- Eat-in Kitchen
- High Ceilings
- Open Floorplan
- PrimaryBedroom Upstairs
- Solid Surface Counters
- Solid Wood Cabinets
- Split Bedroom
- Stone Counters
- Thermostat
- Tray Ceiling(s)
- Vaulted Ceiling(s)
- Walk-In
Cash Flow
| Cap Rate3.2 | Gross Yield6.7% | Annual Rent$42,000.00 | Property Taxes$9,412.29 | Operating Expenses0 |
| Year 1 | Year 5 | Year 10 | ||||
| Expected Rent | $42,000.00 $3,500.00 / mo | $210,000.00 $3,500.00 / mo | $420,000.00 $3,500.00 / mo | |||
| Estimated Expenses | $9,412.29 | $47,061.45 | $94,122.90 | |||
| Net Cash Flow | $32,587.71 | $162,938.55 | $325,877.10 | |||
| HOA Fees | $12,864.00 | $64,320.00 | $128,640.00 |