Property Info
- MLS TB8443179
- Unit No -
- Bedrooms 3
- Bathrooms 2
- Area (sqft) 2326
- Living Area (sqft) 1720
- Foundation Slab
- Min Lease Slab
- HOA Fees $280.00
Interior Features
- Ceiling Fans(s)
- Eat-in Kitchen
- High Ceilings
- Living Room/Dining Room Combo
- Open Floorplan
- Primary Bedroom Main Floor
- Split Bedroom
- Stone Counters
- Thermostat
- Walk-In Closet(s)
Cash Flow
| Cap Rate4.9 | Gross Yield7.5% | Annual Rent$26,400.00 | Property Taxes$5,843.74 | Operating Expenses0 |
| Year 1 | Year 5 | Year 10 | ||||
| Expected Rent | $26,400.00 $2,200.00 / mo | $132,000.00 $2,200.00 / mo | $264,000.00 $2,200.00 / mo | |||
| Estimated Expenses | $5,843.74 | $29,218.70 | $58,437.40 | |||
| Net Cash Flow | $20,556.26 | $102,781.30 | $205,562.60 | |||
| HOA Fees | $3,360.00 | $16,800.00 | $33,600.00 |