Property Info
- MLS TB8378905
- Unit No -
- Bedrooms 3
- Bathrooms 3
- Area (sqft) 2027
- Living Area (sqft) 2027
- Foundation Slab
- Min Lease Slab
- HOA Fees $388.00
Interior Features
- Cathedral Ceiling(s)
- Ceiling Fans(s)
- Eat-in Kitchen
- Primary Bedroom Main Floor
- Solid Surface Counters
- Vaulted Ceiling(s)
- Walk-In Closet(s)
Cash Flow
| Cap Rate4.5 | Gross Yield6.9% | Annual Rent$32,400.00 | Property Taxes$6,479.00 | Operating Expenses0 |
| Year 1 | Year 5 | Year 10 | ||||
| Expected Rent | $32,400.00 $2,700.00 / mo | $162,000.00 $2,700.00 / mo | $324,000.00 $2,700.00 / mo | |||
| Estimated Expenses | $6,479.00 | $32,395.00 | $64,790.00 | |||
| Net Cash Flow | $25,921.00 | $129,605.00 | $259,210.00 | |||
| HOA Fees | $4,656.00 | $23,280.00 | $46,560.00 |