Property Info
- MLS TB8357542
- Unit No -
- Bedrooms 3
- Bathrooms 3
- Area (sqft) -
- Living Area (sqft) 1760
- Foundation Slab
- Min Lease Slab
- HOA Fees $233.33
Interior Features
- Ceiling Fans(s)
- High Ceilings
- Kitchen/Family Room Combo
- Open Floorplan
- PrimaryBedroom Upstairs
- Solid Surface Counters
- Stone Counters
- Thermostat
- Walk-In Closet(s)
Cash Flow
| Cap Rate5.0 | Gross Yield7.7% | Annual Rent$26,400.00 | Property Taxes$6,228.00 | Operating Expenses0 |
| Year 1 | Year 5 | Year 10 | ||||
| Expected Rent | $26,400.00 $2,200.00 / mo | $132,000.00 $2,200.00 / mo | $264,000.00 $2,200.00 / mo | |||
| Estimated Expenses | $6,228.00 | $31,140.00 | $62,280.00 | |||
| Net Cash Flow | $20,172.00 | $100,860.00 | $201,720.00 | |||
| HOA Fees | $2,799.96 | $13,999.80 | $27,999.60 |