Property Info
- MLS TB8481834
- Unit No -
- Bedrooms 3
- Bathrooms 3
- Area (sqft) 2852
- Living Area (sqft) 2075
- Foundation Slab
- Min Lease Slab
- HOA Fees $421.00
Interior Features
- Ceiling Fans(s)
- Eat-in Kitchen
- High Ceilings
- In Wall Pest System
- Open Floorplan
- Primary Bedroom Main Floor
- Solid Surface Counters
- Solid Wood Cabinets
- Split Bedroom
- Thermostat
- Walk-In Closet(s)
- Window Treatments
Cash Flow
| Cap Rate6.2 | Gross Yield7.4% | Annual Rent$54,000.00 | Property Taxes$4,016.00 | Operating Expenses0 |
| Year 1 | Year 5 | Year 10 | ||||
| Expected Rent | $54,000.00 $4,500.00 / mo | $270,000.00 $4,500.00 / mo | $540,000.00 $4,500.00 / mo | |||
| Estimated Expenses | $4,016.00 | $20,080.00 | $40,160.00 | |||
| Net Cash Flow | $49,984.00 | $249,920.00 | $499,840.00 | |||
| HOA Fees | $5,052.00 | $25,260.00 | $50,520.00 |