Property Info
- MLS TB8465900
- Unit No -
- Bedrooms 3
- Bathrooms 4
- Area (sqft) 2250
- Living Area (sqft) 1844
- Foundation Slab
- Min Lease Slab
- HOA Fees $650.00
Interior Features
- Ceiling Fans(s)
- Eat-in Kitchen
- Kitchen/Family Room Combo
- Living Room/Dining Room Combo
- PrimaryBedroom Upstairs
- Stone Counters
- Thermostat
- Walk-In Closet(s)
- Window Treatments
Cash Flow
| Cap Rate5.5 | Gross Yield8.6% | Annual Rent$42,000.00 | Property Taxes$7,099.46 | Operating Expenses0 |
| Year 1 | Year 5 | Year 10 | ||||
| Expected Rent | $42,000.00 $3,500.00 / mo | $210,000.00 $3,500.00 / mo | $420,000.00 $3,500.00 / mo | |||
| Estimated Expenses | $7,099.46 | $35,497.30 | $70,994.60 | |||
| Net Cash Flow | $34,900.54 | $174,502.70 | $349,005.40 | |||
| HOA Fees | $7,800.00 | $39,000.00 | $78,000.00 |