Property Info
- MLS TB8344648
- Unit No -
- Bedrooms 3
- Bathrooms 3
- Area (sqft) -
- Living Area (sqft) 2214
- Foundation Slab
- Min Lease Slab
- HOA Fees $27.08
Interior Features
- Built-in Features
- Cathedral Ceiling(s)
- Ceiling Fans(s)
- Eat-in Kitchen
- High Ceilings
- Living Room/Dining Room Combo
- Open Floorplan
- Primary Bedroom Main Floor
- Solid Wood Cabinets
- Split Bedroom
- Thermostat
- Vaulted Ceiling(s)
- Walk-In Closet(s)
- Wind
Cash Flow
| Cap Rate6.6 | Gross Yield8.2% | Annual Rent$72,000.00 | Property Taxes$14,102.00 | Operating Expenses0 |
| Year 1 | Year 5 | Year 10 | ||||
| Expected Rent | $72,000.00 $6,000.00 / mo | $360,000.00 $6,000.00 / mo | $720,000.00 $6,000.00 / mo | |||
| Estimated Expenses | $14,102.00 | $70,510.00 | $141,020.00 | |||
| Net Cash Flow | $57,898.00 | $289,490.00 | $578,980.00 | |||
| HOA Fees | $324.96 | $1,624.80 | $3,249.60 |