Property Info
- MLS TB8414856
- Unit No -
- Bedrooms 3
- Bathrooms 3
- Area (sqft) 2920
- Living Area (sqft) 2140
- Foundation Slab
- Min Lease Slab
- HOA Fees $11.33
Interior Features
- Living Room/Dining Room Combo
- Open Floorplan
- Primary Bedroom Main Floor
- Smart Home
- Solid Surface Counters
- Stone Counters
- Thermostat
- Walk-In Closet(s)
- Window Treatments
Cash Flow
| Cap Rate6.2 | Gross Yield7.6% | Annual Rent$42,000.00 | Property Taxes$7,926.01 | Operating Expenses0 |
| Year 1 | Year 5 | Year 10 | ||||
| Expected Rent | $42,000.00 $3,500.00 / mo | $210,000.00 $3,500.00 / mo | $420,000.00 $3,500.00 / mo | |||
| Estimated Expenses | $7,926.01 | $39,630.05 | $79,260.10 | |||
| Net Cash Flow | $34,073.99 | $170,369.95 | $340,739.90 | |||
| HOA Fees | $135.96 | $679.80 | $1,359.60 |