Property Info
- MLS TB8392326
- Unit No -
- Bedrooms 3
- Bathrooms 3
- Area (sqft) -
- Living Area (sqft) 1718
- Foundation Slab
- Min Lease Slab
- HOA Fees $450.00
Interior Features
- Cathedral Ceiling(s)
- Ceiling Fans(s)
- Eat-in Kitchen
- High Ceilings
- Living Room/Dining Room Combo
- Open Floorplan
- Split Bedroom
- Stone Counters
- Thermostat
- Walk-In Closet(s)
- Window Treatments
Cash Flow
| Cap Rate6.0 | Gross Yield9.1% | Annual Rent$25,200.00 | Property Taxes$3,159.00 | Operating Expenses0 |
| Year 1 | Year 5 | Year 10 | ||||
| Expected Rent | $25,200.00 $2,100.00 / mo | $126,000.00 $2,100.00 / mo | $252,000.00 $2,100.00 / mo | |||
| Estimated Expenses | $3,159.00 | $15,795.00 | $31,590.00 | |||
| Net Cash Flow | $22,041.00 | $110,205.00 | $220,410.00 | |||
| HOA Fees | $5,400.00 | $27,000.00 | $54,000.00 |