Property Info
- MLS TB8432812
- Unit No -
- Bedrooms 3
- Bathrooms 3
- Area (sqft) 2357
- Living Area (sqft) 1949
- Foundation Slab
- Min Lease Slab
- HOA Fees $277.00
Interior Features
- In Wall Pest System
- Living Room/Dining Room Combo
- PrimaryBedroom Upstairs
- Stone Counters
Cash Flow
| Cap Rate8.0 | Gross Yield10.8% | Annual Rent$36,600.00 | Property Taxes$6,173.00 | Operating Expenses0 |
| Year 1 | Year 5 | Year 10 | ||||
| Expected Rent | $36,600.00 $3,050.00 / mo | $183,000.00 $3,050.00 / mo | $366,000.00 $3,050.00 / mo | |||
| Estimated Expenses | $6,173.00 | $30,865.00 | $61,730.00 | |||
| Net Cash Flow | $30,427.00 | $152,135.00 | $304,270.00 | |||
| HOA Fees | $3,324.00 | $16,620.00 | $33,240.00 |