Property Info
- MLS TB8473612
- Unit No -
- Bedrooms 3
- Bathrooms 2
- Area (sqft) 2358
- Living Area (sqft) 1802
- Foundation Block
- Min Lease Block
- HOA Fees $46.00
Interior Features
- Ceiling Fans(s)
- High Ceilings
- Thermostat
- Vaulted Ceiling(s)
Cash Flow
| Cap Rate4.9 | Gross Yield6.6% | Annual Rent$27,660.00 | Property Taxes$6,724.00 | Operating Expenses0 |
| Year 1 | Year 5 | Year 10 | ||||
| Expected Rent | $27,660.00 $2,305.00 / mo | $138,300.00 $2,305.00 / mo | $276,600.00 $2,305.00 / mo | |||
| Estimated Expenses | $6,724.00 | $33,620.00 | $67,240.00 | |||
| Net Cash Flow | $20,936.00 | $104,680.00 | $209,360.00 | |||
| HOA Fees | $552.00 | $2,760.00 | $5,520.00 |