Property Info
- MLS TB8455889
- Unit No -
- Bedrooms 3
- Bathrooms 3
- Area (sqft) 2142
- Living Area (sqft) 1675
- Foundation Slab
- Min Lease Slab
- HOA Fees $290.00
Interior Features
- Ceiling Fans(s)
- Eat-in Kitchen
- Living Room/Dining Room Combo
- Solid Surface Counters
- Solid Wood Cabinets
- Thermostat
- Walk-In Closet(s)
- Window Treatments
Cash Flow
| Cap Rate6.1 | Gross Yield8.1% | Annual Rent$33,000.00 | Property Taxes$4,359.00 | Operating Expenses0 |
| Year 1 | Year 5 | Year 10 | ||||
| Expected Rent | $33,000.00 $2,750.00 / mo | $165,000.00 $2,750.00 / mo | $330,000.00 $2,750.00 / mo | |||
| Estimated Expenses | $4,359.00 | $21,795.00 | $43,590.00 | |||
| Net Cash Flow | $28,641.00 | $143,205.00 | $286,410.00 | |||
| HOA Fees | $3,480.00 | $17,400.00 | $34,800.00 |