Property Info
- MLS TB8476714
- Unit No -
- Bedrooms 3
- Bathrooms 2
- Area (sqft) 2323
- Living Area (sqft) 1387
- Foundation Crawlspace
- Min Lease Crawlspace
- HOA Fees $242.00
Interior Features
- Cathedral Ceiling(s)
- Ceiling Fans(s)
- Eat-in Kitchen
- Kitchen/Family Room Combo
- Open Floorplan
- Split Bedroom
- Stone Counters
- Walk-In Closet(s)
Cash Flow
| Cap Rate8.8 | Gross Yield10% | Annual Rent$30,000.00 | Property Taxes$773.00 | Operating Expenses0 |
| Year 1 | Year 5 | Year 10 | ||||
| Expected Rent | $30,000.00 $2,500.00 / mo | $150,000.00 $2,500.00 / mo | $300,000.00 $2,500.00 / mo | |||
| Estimated Expenses | $773.00 | $3,865.00 | $7,730.00 | |||
| Net Cash Flow | $29,227.00 | $146,135.00 | $292,270.00 | |||
| HOA Fees | $2,904.00 | $14,520.00 | $29,040.00 |