Property Info
- MLS TB8454332
- Unit No -
- Bedrooms 2
- Bathrooms 3
- Area (sqft) 1332
- Living Area (sqft) 1332
- Foundation Slab
- Min Lease Slab
- HOA Fees $300.00
Interior Features
- Built-in Features
- Ceiling Fans(s)
- Chair Rail
- High Ceilings
- Open Floorplan
- Split Bedroom
- Stone Counters
- Thermostat
- Vaulted Ceiling(s)
- Walk-In Closet(s)
- Window Treatments
Cash Flow
| Cap Rate7.9 | Gross Yield10.2% | Annual Rent$40,800.00 | Property Taxes$5,609.64 | Operating Expenses0 |
| Year 1 | Year 5 | Year 10 | ||||
| Expected Rent | $40,800.00 $3,400.00 / mo | $204,000.00 $3,400.00 / mo | $408,000.00 $3,400.00 / mo | |||
| Estimated Expenses | $5,609.64 | $28,048.20 | $56,096.40 | |||
| Net Cash Flow | $35,190.36 | $175,951.80 | $351,903.60 | |||
| HOA Fees | $3,600.00 | $18,000.00 | $36,000.00 |