Property Info
- MLS TB8453619
- Unit No -
- Bedrooms 3
- Bathrooms 2
- Area (sqft) 1706
- Living Area (sqft) 1248
- Foundation Block
- Min Lease Block
- HOA Fees $53.00
Interior Features
- Ceiling Fans(s)
- Eat-in Kitchen
- L Dining
- Open Floorplan
- Solid Wood Cabinets
- Split Bedroom
- Stone Counters
- Vaulted Ceiling(s)
- Walk-In Closet(s)
Cash Flow
| Cap Rate5.8 | Gross Yield7.1% | Annual Rent$31,800.00 | Property Taxes$5,281.99 | Operating Expenses0 |
| Year 1 | Year 5 | Year 10 | ||||
| Expected Rent | $31,800.00 $2,650.00 / mo | $159,000.00 $2,650.00 / mo | $318,000.00 $2,650.00 / mo | |||
| Estimated Expenses | $5,281.99 | $26,409.95 | $52,819.90 | |||
| Net Cash Flow | $26,518.01 | $132,590.05 | $265,180.10 | |||
| HOA Fees | $636.00 | $3,180.00 | $6,360.00 |