Property Info
- MLS TB8444237
- Unit No -
- Bedrooms 3
- Bathrooms 2
- Area (sqft) 2084
- Living Area (sqft) 1670
- Foundation Slab
- Min Lease Slab
- HOA Fees $258.33
Interior Features
- Ceiling Fans(s)
- Eat-in Kitchen
- High Ceilings
- Open Floorplan
- Primary Bedroom Main Floor
- Solid Wood Cabinets
- Split Bedroom
- Stone Counters
- Thermostat
- Vaulted Ceiling(s)
- Walk-In Closet(s)
- Window Treatments
Cash Flow
| Cap Rate4.9 | Gross Yield7.2% | Annual Rent$27,600.00 | Property Taxes$5,714.23 | Operating Expenses0 |
| Year 1 | Year 5 | Year 10 | ||||
| Expected Rent | $27,600.00 $2,300.00 / mo | $138,000.00 $2,300.00 / mo | $276,000.00 $2,300.00 / mo | |||
| Estimated Expenses | $5,714.23 | $28,571.15 | $57,142.30 | |||
| Net Cash Flow | $21,885.77 | $109,428.85 | $218,857.70 | |||
| HOA Fees | $3,099.96 | $15,499.80 | $30,999.60 |