Property Info
- MLS TB8476194
- Unit No -
- Bedrooms 3
- Bathrooms 3
- Area (sqft) 2854
- Living Area (sqft) 2144
- Foundation Slab
- Min Lease Slab
- HOA Fees $102.00
Interior Features
- Cathedral Ceiling(s)
- Ceiling Fans(s)
- Eat-in Kitchen
- High Ceilings
- Kitchen/Family Room Combo
- Open Floorplan
- PrimaryBedroom Upstairs
- Solid Surface Counters
- Split Bedroom
- Thermostat
- Window Treatments
Cash Flow
| Cap Rate5.3 | Gross Yield7.6% | Annual Rent$32,400.00 | Property Taxes$8,630.79 | Operating Expenses0 |
| Year 1 | Year 5 | Year 10 | ||||
| Expected Rent | $32,400.00 $2,700.00 / mo | $162,000.00 $2,700.00 / mo | $324,000.00 $2,700.00 / mo | |||
| Estimated Expenses | $8,630.79 | $43,153.95 | $86,307.90 | |||
| Net Cash Flow | $23,769.21 | $118,846.05 | $237,692.10 | |||
| HOA Fees | $1,224.00 | $6,120.00 | $12,240.00 |