Property Info
- MLS TB8475360
- Unit No -
- Bedrooms 3
- Bathrooms 2
- Area (sqft) 2680
- Living Area (sqft) 2011
- Foundation Slab
- Min Lease Slab
- HOA Fees $8.33
Interior Features
- Ceiling Fans(s)
- Crown Molding
- High Ceilings
- In Wall Pest System
- Living Room/Dining Room Combo
- Open Floorplan
- Split Bedroom
- Stone Counters
- Thermostat
- Tray Ceiling(s)
- Walk-In Closet(s)
- Window Treatments
Cash Flow
| Cap Rate5.1 | Gross Yield6.8% | Annual Rent$31,140.00 | Property Taxes$7,721.00 | Operating Expenses0 |
| Year 1 | Year 5 | Year 10 | ||||
| Expected Rent | $31,140.00 $2,595.00 / mo | $155,700.00 $2,595.00 / mo | $311,400.00 $2,595.00 / mo | |||
| Estimated Expenses | $7,721.00 | $38,605.00 | $77,210.00 | |||
| Net Cash Flow | $23,419.00 | $117,095.00 | $234,190.00 | |||
| HOA Fees | $99.96 | $499.80 | $999.60 |