Property Info
- MLS TB8363292
- Unit No -
- Bedrooms 3
- Bathrooms 2
- Area (sqft) -
- Living Area (sqft) 1704
- Foundation Slab
- Min Lease Slab
- HOA Fees $17.88
Interior Features
- Ceiling Fans(s)
- Eat-in Kitchen
- Kitchen/Family Room Combo
- L Dining
- Living Room/Dining Room Combo
- Open Floorplan
- Primary Bedroom Main Floor
- Split Bedroom
- Thermostat
- Vaulted Ceiling(s)
- Walk-In Closet(s)
Cash Flow
| Cap Rate6.9 | Gross Yield8.9% | Annual Rent$31,200.00 | Property Taxes$6,892.78 | Operating Expenses0 |
| Year 1 | Year 5 | Year 10 | ||||
| Expected Rent | $31,200.00 $2,600.00 / mo | $156,000.00 $2,600.00 / mo | $312,000.00 $2,600.00 / mo | |||
| Estimated Expenses | $6,892.78 | $34,463.90 | $68,927.80 | |||
| Net Cash Flow | $24,307.22 | $121,536.10 | $243,072.20 | |||
| HOA Fees | $214.56 | $1,072.80 | $2,145.60 |