Property Info
- MLS TB8409337
- Unit No -
- Bedrooms 3
- Bathrooms 2
- Area (sqft) 2724
- Living Area (sqft) 2196
- Foundation Block, Slab
- Min Lease Block, Slab
- HOA Fees $42.00
Interior Features
- Crown Molding
- Eat-in Kitchen
- High Ceilings
- L Dining
- Living Room/Dining Room Combo
- Open Floorplan
- Primary Bedroom Main Floor
- Split Bedroom
- Thermostat
- Walk-In Closet(s)
- Window Treatments
Cash Flow
| Cap Rate5.8 | Gross Yield7.3% | Annual Rent$36,000.00 | Property Taxes$6,982.10 | Operating Expenses0 |
| Year 1 | Year 5 | Year 10 | ||||
| Expected Rent | $36,000.00 $3,000.00 / mo | $180,000.00 $3,000.00 / mo | $360,000.00 $3,000.00 / mo | |||
| Estimated Expenses | $6,982.10 | $34,910.50 | $69,821.00 | |||
| Net Cash Flow | $29,017.90 | $145,089.50 | $290,179.00 | |||
| HOA Fees | $504.00 | $2,520.00 | $5,040.00 |