Property Info
- MLS TB8417486
- Unit No -
- Bedrooms 3
- Bathrooms 3
- Area (sqft) 2099
- Living Area (sqft) 1714
- Foundation Block, Slab
- Min Lease Block, Slab
- HOA Fees $280.00
Interior Features
- Ceiling Fans(s)
- High Ceilings
- Living Room/Dining Room Combo
- Open Floorplan
- PrimaryBedroom Upstairs
- Solid Wood Cabinets
- Stone Counters
Cash Flow
| Cap Rate8.3 | Gross Yield10.3% | Annual Rent$48,000.00 | Property Taxes$6,222.88 | Operating Expenses0 |
| Year 1 | Year 5 | Year 10 | ||||
| Expected Rent | $48,000.00 $4,000.00 / mo | $240,000.00 $4,000.00 / mo | $480,000.00 $4,000.00 / mo | |||
| Estimated Expenses | $6,222.88 | $31,114.40 | $62,228.80 | |||
| Net Cash Flow | $41,777.12 | $208,885.60 | $417,771.20 | |||
| HOA Fees | $3,360.00 | $16,800.00 | $33,600.00 |