Property Info
- MLS TB8480001
- Unit No -
- Bedrooms 3
- Bathrooms 3
- Area (sqft) 3126
- Living Area (sqft) 2301
- Foundation Slab
- Min Lease Slab
- HOA Fees $451.22
Interior Features
- Ceiling Fans(s)
- Central Vaccum
- Crown Molding
- Eat-in Kitchen
- High Ceilings
- In Wall Pest System
- Kitchen/Family Room Combo
- Living Room/Dining Room Combo
- Open Floorplan
- PrimaryBedroom Upstairs
- Solid Surface Counters
- Solid Wood Cabinets
- Thermostat
Cash Flow
| Cap Rate3.1 | Gross Yield5.5% | Annual Rent$30,000.00 | Property Taxes$7,490.06 | 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 | $7,490.06 | $37,450.30 | $74,900.60 | |||
| Net Cash Flow | $22,509.94 | $112,549.70 | $225,099.40 | |||
| HOA Fees | $5,414.64 | $27,073.20 | $54,146.40 |