Property Info
- MLS TB8475797
- Unit No -
- Bedrooms 3
- Bathrooms 2
- Area (sqft) 2337
- Living Area (sqft) 1791
- Foundation Slab
- Min Lease Slab
- HOA Fees $180.00
Interior Features
- Cathedral Ceiling(s)
- Ceiling Fans(s)
- Living Room/Dining Room Combo
- Open Floorplan
- Primary Bedroom Main Floor
- Solid Surface Counters
- Stone Counters
- Thermostat
- Walk-In Closet(s)
Cash Flow
| Cap Rate4.9 | Gross Yield7% | Annual Rent$19,200.00 | Property Taxes$3,738.00 | Operating Expenses0 |
| Year 1 | Year 5 | Year 10 | ||||
| Expected Rent | $19,200.00 $1,600.00 / mo | $96,000.00 $1,600.00 / mo | $192,000.00 $1,600.00 / mo | |||
| Estimated Expenses | $3,738.00 | $18,690.00 | $37,380.00 | |||
| Net Cash Flow | $15,462.00 | $77,310.00 | $154,620.00 | |||
| HOA Fees | $2,160.00 | $10,800.00 | $21,600.00 |