Property Info
- MLS TB8387845
- Unit No -
- Bedrooms 3
- Bathrooms 3
- Area (sqft) -
- Living Area (sqft) 1673
- Foundation Slab
- Min Lease Slab
- HOA Fees $193.54
Interior Features
- Ceiling Fans(s)
- Eat-in Kitchen
- High Ceilings
- Kitchen/Family Room Combo
- Stone Counters
- Thermostat
- Walk-In Closet(s)
- Window Treatments
Cash Flow
| Cap Rate5.1 | Gross Yield7.6% | Annual Rent$24,000.00 | Property Taxes$5,568.00 | Operating Expenses0 |
| Year 1 | Year 5 | Year 10 | ||||
| Expected Rent | $24,000.00 $2,000.00 / mo | $120,000.00 $2,000.00 / mo | $240,000.00 $2,000.00 / mo | |||
| Estimated Expenses | $5,568.00 | $27,840.00 | $55,680.00 | |||
| Net Cash Flow | $18,432.00 | $92,160.00 | $184,320.00 | |||
| HOA Fees | $2,322.48 | $11,612.40 | $23,224.80 |