Property Info
- MLS TB8482143
- Unit No -
- Bedrooms 2
- Bathrooms 3
- Area (sqft) 2565
- Living Area (sqft) 1733
- Foundation Block, Slab
- Min Lease Block, Slab
- HOA Fees $351.00
Interior Features
- Cathedral Ceiling(s)
- Open Floorplan
- PrimaryBedroom Upstairs
- Stone Counters
- Walk-In Closet(s)
Cash Flow
| Cap Rate5.5 | Gross Yield8.2% | Annual Rent$28,200.00 | Property Taxes$5,165.78 | Operating Expenses0 |
| Year 1 | Year 5 | Year 10 | ||||
| Expected Rent | $28,200.00 $2,350.00 / mo | $141,000.00 $2,350.00 / mo | $282,000.00 $2,350.00 / mo | |||
| Estimated Expenses | $5,165.78 | $25,828.90 | $51,657.80 | |||
| Net Cash Flow | $23,034.22 | $115,171.10 | $230,342.20 | |||
| HOA Fees | $4,212.00 | $21,060.00 | $42,120.00 |