Property Info
- MLS TB8479075
- Unit No -
- Bedrooms 3
- Bathrooms 3
- Area (sqft) 1832
- Living Area (sqft) 1475
- Foundation Slab
- Min Lease Slab
- HOA Fees $371.00
Interior Features
- Ceiling Fans(s)
- Kitchen/Family Room Combo
- Open Floorplan
- PrimaryBedroom Upstairs
- Solid Wood Cabinets
- Split Bedroom
- Thermostat
- Walk-In Closet(s)
Cash Flow
| Cap Rate4.9 | Gross Yield8.6% | Annual Rent$22,800.00 | Property Taxes$5,413.00 | Operating Expenses0 |
| Year 1 | Year 5 | Year 10 | ||||
| Expected Rent | $22,800.00 $1,900.00 / mo | $114,000.00 $1,900.00 / mo | $228,000.00 $1,900.00 / mo | |||
| Estimated Expenses | $5,413.00 | $27,065.00 | $54,130.00 | |||
| Net Cash Flow | $17,387.00 | $86,935.00 | $173,870.00 | |||
| HOA Fees | $4,452.00 | $22,260.00 | $44,520.00 |