Property Info
- MLS TB8373255
- Unit No -
- Bedrooms 3
- Bathrooms 3
- Area (sqft) -
- Living Area (sqft) 2013
- Foundation Slab
- Min Lease Slab
- HOA Fees $299.00
Interior Features
- Ceiling Fans(s)
- Eat-in Kitchen
- Kitchen/Family Room Combo
- Living Room/Dining Room Combo
- Open Floorplan
- Primary Bedroom Main Floor
- Stone Counters
- Tray Ceiling(s)
- Walk-In Closet(s)
- Window Treatments
Cash Flow
| Cap Rate4.5 | Gross Yield5.8% | Annual Rent$41,400.00 | Property Taxes$5,757.00 | Operating Expenses0 |
| Year 1 | Year 5 | Year 10 | ||||
| Expected Rent | $41,400.00 $3,450.00 / mo | $207,000.00 $3,450.00 / mo | $414,000.00 $3,450.00 / mo | |||
| Estimated Expenses | $5,757.00 | $28,785.00 | $57,570.00 | |||
| Net Cash Flow | $35,643.00 | $178,215.00 | $356,430.00 | |||
| HOA Fees | $3,588.00 | $17,940.00 | $35,880.00 |