Property Info
- MLS TB8478834
- Unit No -
- Bedrooms 3
- Bathrooms 3
- Area (sqft) 2004
- Living Area (sqft) 1576
- Foundation Slab
- Min Lease Slab
- HOA Fees $324.00
Interior Features
- Ceiling Fans(s)
- Eat-in Kitchen
- High Ceilings
- L Dining
- Open Floorplan
- PrimaryBedroom Upstairs
- Solid Wood Cabinets
- Split Bedroom
- Stone Counters
- Walk-In Closet(s)
Cash Flow
| Cap Rate5.7 | Gross Yield9.4% | Annual Rent$25,200.00 | Property Taxes$5,886.21 | Operating Expenses0 |
| Year 1 | Year 5 | Year 10 | ||||
| Expected Rent | $25,200.00 $2,100.00 / mo | $126,000.00 $2,100.00 / mo | $252,000.00 $2,100.00 / mo | |||
| Estimated Expenses | $5,886.21 | $29,431.05 | $58,862.10 | |||
| Net Cash Flow | $19,313.79 | $96,568.95 | $193,137.90 | |||
| HOA Fees | $3,888.00 | $19,440.00 | $38,880.00 |