Property Info
- MLS TB8437166
- Unit No -
- Bedrooms 3
- Bathrooms 3
- Area (sqft) 2315
- Living Area (sqft) 1827
- Foundation Slab
- Min Lease Slab
- HOA Fees $108.33
Interior Features
- Ceiling Fans(s)
- Eat-in Kitchen
- Kitchen/Family Room Combo
- Living Room/Dining Room Combo
- Open Floorplan
- Thermostat
- Walk-In Closet(s)
- Window Treatments
Cash Flow
| Cap Rate5.7 | Gross Yield8.1% | Annual Rent$30,600.00 | Property Taxes$7,753.00 | Operating Expenses0 |
| Year 1 | Year 5 | Year 10 | ||||
| Expected Rent | $30,600.00 $2,550.00 / mo | $153,000.00 $2,550.00 / mo | $306,000.00 $2,550.00 / mo | |||
| Estimated Expenses | $7,753.00 | $38,765.00 | $77,530.00 | |||
| Net Cash Flow | $22,847.00 | $114,235.00 | $228,470.00 | |||
| HOA Fees | $1,299.96 | $6,499.80 | $12,999.60 |