Property Info
- MLS TB8417493
- Unit No -
- Bedrooms 3
- Bathrooms 3
- Area (sqft) 2099
- Living Area (sqft) 1714
- Foundation Block
- Min Lease Block
- HOA Fees $280.00
Interior Features
- Ceiling Fans(s)
- High Ceilings
- Kitchen/Family Room Combo
- Living Room/Dining Room Combo
- Open Floorplan
- Stone Counters
- Thermostat
Cash Flow
| Cap Rate6.1 | Gross Yield8.3% | Annual Rent$38,400.00 | Property Taxes$6,685.63 | Operating Expenses0 |
| Year 1 | Year 5 | Year 10 | ||||
| Expected Rent | $38,400.00 $3,200.00 / mo | $192,000.00 $3,200.00 / mo | $384,000.00 $3,200.00 / mo | |||
| Estimated Expenses | $6,685.63 | $33,428.15 | $66,856.30 | |||
| Net Cash Flow | $31,714.37 | $158,571.85 | $317,143.70 | |||
| HOA Fees | $3,360.00 | $16,800.00 | $33,600.00 |