Property Info
- MLS TB8417406
- Unit No -
- Bedrooms 3
- Bathrooms 3
- Area (sqft) 2186
- Living Area (sqft) 1701
- Foundation Slab
- Min Lease Slab
- HOA Fees $44.00
Interior Features
- High Ceilings
- Kitchen/Family Room Combo
- Stone Counters
- Walk-In Closet(s)
- Window Treatments
Cash Flow
| Cap Rate7.2 | Gross Yield9.7% | Annual Rent$26,760.00 | Property Taxes$6,333.19 | Operating Expenses0 |
| Year 1 | Year 5 | Year 10 | ||||
| Expected Rent | $26,760.00 $2,230.00 / mo | $133,800.00 $2,230.00 / mo | $267,600.00 $2,230.00 / mo | |||
| Estimated Expenses | $6,333.19 | $31,665.95 | $63,331.90 | |||
| Net Cash Flow | $20,426.81 | $102,134.05 | $204,268.10 | |||
| HOA Fees | $528.00 | $2,640.00 | $5,280.00 |