Property Info
- MLS TB8478877
- Unit No -
- Bedrooms 3
- Bathrooms 3
- Area (sqft) 2051
- Living Area (sqft) 1625
- Foundation Block
- Min Lease Block
- HOA Fees $495.00
Interior Features
- Ceiling Fans(s)
- Crown Molding
- PrimaryBedroom Upstairs
- Thermostat
- Walk-In Closet(s)
Cash Flow
| Cap Rate4.8 | Gross Yield8.1% | Annual Rent$26,868.00 | Property Taxes$5,089.69 | Operating Expenses0 |
| Year 1 | Year 5 | Year 10 | ||||
| Expected Rent | $26,868.00 $2,239.00 / mo | $134,340.00 $2,239.00 / mo | $268,680.00 $2,239.00 / mo | |||
| Estimated Expenses | $5,089.69 | $25,448.45 | $50,896.90 | |||
| Net Cash Flow | $21,778.31 | $108,891.55 | $217,783.10 | |||
| HOA Fees | $5,940.00 | $29,700.00 | $59,400.00 |