Property Info
- MLS TB8428171
- Unit No -
- Bedrooms 3
- Bathrooms 3
- Area (sqft) 1900
- Living Area (sqft) 1702
- Foundation Slab
- Min Lease Slab
- HOA Fees $468.00
Interior Features
- Ceiling Fans(s)
- Eat-in Kitchen
- Kitchen/Family Room Combo
- Walk-In Closet(s)
- Window Treatments
Cash Flow
| Cap Rate5.0 | Gross Yield9.3% | Annual Rent$30,000.00 | Property Taxes$8,118.20 | Operating Expenses0 |
| Year 1 | Year 5 | Year 10 | ||||
| Expected Rent | $30,000.00 $2,500.00 / mo | $150,000.00 $2,500.00 / mo | $300,000.00 $2,500.00 / mo | |||
| Estimated Expenses | $8,118.20 | $40,591.00 | $81,182.00 | |||
| Net Cash Flow | $21,881.80 | $109,409.00 | $218,818.00 | |||
| HOA Fees | $5,616.00 | $28,080.00 | $56,160.00 |