Property Info
- MLS TB8380175
- Unit No -
- Bedrooms 3
- Bathrooms 3
- Area (sqft) -
- Living Area (sqft) 1500
- Foundation Block
- Min Lease Block
- HOA Fees $372.00
Interior Features
- Eat-in Kitchen
- High Ceilings
- In Wall Pest System
- Kitchen/Family Room Combo
- Open Floorplan
- PrimaryBedroom Upstairs
- Solid Wood Cabinets
- Stone Counters
- Window Treatments
Cash Flow
| Cap Rate5.9 | Gross Yield7.3% | Annual Rent$28,800.00 | Property Taxes$1,025.00 | Operating Expenses0 |
| Year 1 | Year 5 | Year 10 | ||||
| Expected Rent | $28,800.00 $2,400.00 / mo | $144,000.00 $2,400.00 / mo | $288,000.00 $2,400.00 / mo | |||
| Estimated Expenses | $1,025.00 | $5,125.00 | $10,250.00 | |||
| Net Cash Flow | $27,775.00 | $138,875.00 | $277,750.00 | |||
| HOA Fees | $4,464.00 | $22,320.00 | $44,640.00 |