Property Info
- MLS TB8376204
- Unit No -
- Bedrooms 3
- Bathrooms 3
- Area (sqft) -
- Living Area (sqft) 1995
- Foundation Slab
- Min Lease Slab
- HOA Fees $320.00
Interior Features
- Ceiling Fans(s)
- Coffered Ceiling(s)
- Open Floorplan
- PrimaryBedroom Upstairs
- Walk-In Closet(s)
- Window Treatments
Cash Flow
| Cap Rate4.4 | Gross Yield6.3% | Annual Rent$43,740.00 | Property Taxes$9,391.00 | Operating Expenses0 |
| Year 1 | Year 5 | Year 10 | ||||
| Expected Rent | $43,740.00 $3,645.00 / mo | $218,700.00 $3,645.00 / mo | $437,400.00 $3,645.00 / mo | |||
| Estimated Expenses | $9,391.00 | $46,955.00 | $93,910.00 | |||
| Net Cash Flow | $34,349.00 | $171,745.00 | $343,490.00 | |||
| HOA Fees | $3,840.00 | $19,200.00 | $38,400.00 |