Property Info
- MLS TB8346823
- Unit No -
- Bedrooms 3
- Bathrooms 3
- Area (sqft) -
- Living Area (sqft) 3138
- Foundation Slab
- Min Lease Slab
- HOA Fees $812.00
Interior Features
- Crown Molding
- Dry Bar
- High Ceilings
- In Wall Pest System
- Open Floorplan
- Split Bedroom
- Stone Counters
- Thermostat
- Tray Ceiling(s)
- Walk-In Closet(s)
Cash Flow
| Cap Rate3.1 | Gross Yield3.8% | Annual Rent$96,000.00 | Property Taxes$6,578.00 | Operating Expenses0 |
| Year 1 | Year 5 | Year 10 | ||||
| Expected Rent | $96,000.00 $8,000.00 / mo | $480,000.00 $8,000.00 / mo | $960,000.00 $8,000.00 / mo | |||
| Estimated Expenses | $6,578.00 | $32,890.00 | $65,780.00 | |||
| Net Cash Flow | $89,422.00 | $447,110.00 | $894,220.00 | |||
| HOA Fees | $9,744.00 | $48,720.00 | $97,440.00 |