Property Info
- MLS TB8423171
- Unit No -
- Bedrooms 3
- Bathrooms 4
- Area (sqft) 1709
- Living Area (sqft) 1459
- Foundation Slab
- Min Lease Slab
- HOA Fees $370.00
Interior Features
- Ceiling Fans(s)
- Crown Molding
- High Ceilings
- In Wall Pest System
- Kitchen/Family Room Combo
- PrimaryBedroom Upstairs
- Solid Surface Counters
Cash Flow
| Cap Rate-1.3 | Gross Yield1.1% | Annual Rent$6,000.00 | Property Taxes$8,764.00 | Operating Expenses0 |
| Year 1 | Year 5 | Year 10 | ||||
| Expected Rent | $6,000.00 $500.00 / mo | $30,000.00 $500.00 / mo | $60,000.00 $500.00 / mo | |||
| Estimated Expenses | $8,764.00 | $43,820.00 | $87,640.00 | |||
| Net Cash Flow | -$2,764.00 | -$13,820.00 | -$27,640.00 | |||
| HOA Fees | $4,440.00 | $22,200.00 | $44,400.00 |