Property Info
- MLS TB8426442
- Unit No -
- Bedrooms 3
- Bathrooms 2
- Area (sqft) 2034
- Living Area (sqft) 1516
- Foundation Slab
- Min Lease Slab
- HOA Fees $100.00
Interior Features
- Ceiling Fans(s)
- Kitchen/Family Room Combo
- Open Floorplan
- Primary Bedroom Main Floor
- Solid Wood Cabinets
- Split Bedroom
- Thermostat
- Walk-In Closet(s)
Cash Flow
| Cap Rate6.2 | Gross Yield8.7% | Annual Rent$24,000.00 | Property Taxes$5,663.89 | Operating Expenses0 |
| Year 1 | Year 5 | Year 10 | ||||
| Expected Rent | $24,000.00 $2,000.00 / mo | $120,000.00 $2,000.00 / mo | $240,000.00 $2,000.00 / mo | |||
| Estimated Expenses | $5,663.89 | $28,319.45 | $56,638.90 | |||
| Net Cash Flow | $18,336.11 | $91,680.55 | $183,361.10 | |||
| HOA Fees | $1,200.00 | $6,000.00 | $12,000.00 |