Property Info
- MLS TB8391353
- Unit No -
- Bedrooms 3
- Bathrooms 3
- Area (sqft) -
- Living Area (sqft) 2084
- Foundation Slab
- Min Lease Slab
- HOA Fees $372.00
Interior Features
- Ceiling Fans(s)
- Chair Rail
- Crown Molding
- High Ceilings
- PrimaryBedroom Upstairs
- Stone Counters
- Thermostat
- Tray Ceiling(s)
- Walk-In Closet(s)
Cash Flow
| Cap Rate5.7 | Gross Yield8.8% | Annual Rent$33,000.00 | Property Taxes$7,147.22 | Operating Expenses0 |
| Year 1 | Year 5 | Year 10 | ||||
| Expected Rent | $33,000.00 $2,750.00 / mo | $165,000.00 $2,750.00 / mo | $330,000.00 $2,750.00 / mo | |||
| Estimated Expenses | $7,147.22 | $35,736.10 | $71,472.20 | |||
| Net Cash Flow | $25,852.78 | $129,263.90 | $258,527.80 | |||
| HOA Fees | $4,464.00 | $22,320.00 | $44,640.00 |