Property Info
- MLS TB8407225
- Unit No -
- Bedrooms 3
- Bathrooms 2
- Area (sqft) -
- Living Area (sqft) 1480
- Foundation Slab
- Min Lease Slab
- HOA Fees $60.00
Interior Features
- Ceiling Fans(s)
- Open Floorplan
- Primary Bedroom Main Floor
- Solid Wood Cabinets
- Stone Counters
- Vaulted Ceiling(s)
- Walk-In Closet(s)
Cash Flow
| Cap Rate6.0 | Gross Yield7.6% | Annual Rent$28,200.00 | Property Taxes$5,418.13 | Operating Expenses0 |
| Year 1 | Year 5 | Year 10 | ||||
| Expected Rent | $28,200.00 $2,350.00 / mo | $141,000.00 $2,350.00 / mo | $282,000.00 $2,350.00 / mo | |||
| Estimated Expenses | $5,418.13 | $27,090.65 | $54,181.30 | |||
| Net Cash Flow | $22,781.87 | $113,909.35 | $227,818.70 | |||
| HOA Fees | $720.00 | $3,600.00 | $7,200.00 |