Property Info
- MLS TB8471870
- Unit No -
- Bedrooms 3
- Bathrooms 3
- Area (sqft) 2300
- Living Area (sqft) 1748
- Foundation Slab
- Min Lease Slab
- HOA Fees $320.00
Interior Features
- Ceiling Fans(s)
- Eat-in Kitchen
- In Wall Pest System
- Open Floorplan
- PrimaryBedroom Upstairs
- Solid Surface Counters
- Thermostat
- Vaulted Ceiling(s)
- Walk-In Closet(s)
Cash Flow
| Cap Rate5.3 | Gross Yield7.9% | Annual Rent$28,800.00 | Property Taxes$5,730.00 | Operating Expenses0 |
| Year 1 | Year 5 | Year 10 | ||||
| Expected Rent | $28,800.00 $2,400.00 / mo | $144,000.00 $2,400.00 / mo | $288,000.00 $2,400.00 / mo | |||
| Estimated Expenses | $5,730.00 | $28,650.00 | $57,300.00 | |||
| Net Cash Flow | $23,070.00 | $115,350.00 | $230,700.00 | |||
| HOA Fees | $3,840.00 | $19,200.00 | $38,400.00 |