Property Info
- MLS TB8376033
- Unit No -
- Bedrooms 3
- Bathrooms 3
- Area (sqft) -
- Living Area (sqft) 1792
- Foundation Block
- Min Lease Block
- HOA Fees $380.00
Interior Features
- Cathedral Ceiling(s)
- Ceiling Fans(s)
- Crown Molding
- Eat-in Kitchen
- Living Room/Dining Room Combo
- Open Floorplan
- Walk-In Closet(s)
Cash Flow
| Cap Rate4.4 | Gross Yield6.5% | Annual Rent$33,600.00 | Property Taxes$6,599.00 | Operating Expenses0 |
| Year 1 | Year 5 | Year 10 | ||||
| Expected Rent | $33,600.00 $2,800.00 / mo | $168,000.00 $2,800.00 / mo | $336,000.00 $2,800.00 / mo | |||
| Estimated Expenses | $6,599.00 | $32,995.00 | $65,990.00 | |||
| Net Cash Flow | $27,001.00 | $135,005.00 | $270,010.00 | |||
| HOA Fees | $4,560.00 | $22,800.00 | $45,600.00 |