Property Info
- MLS TB8486912
- Unit No -
- Bedrooms 3
- Bathrooms 2
- Area (sqft) 2783
- Living Area (sqft) 1777
- Foundation Slab
- Min Lease Slab
- HOA Fees $149.28
Interior Features
- Ceiling Fans(s)
- Crown Molding
- Eat-in Kitchen
- Kitchen/Family Room Combo
- Living Room/Dining Room Combo
- Open Floorplan
- Primary Bedroom Main Floor
- Thermostat
Cash Flow
| Cap Rate3.1 | Gross Yield4.6% | Annual Rent$30,000.00 | Property Taxes$7,800.10 | 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 | $7,800.10 | $39,000.50 | $78,001.00 | |||
| Net Cash Flow | $22,199.90 | $110,999.50 | $221,999.00 | |||
| HOA Fees | $1,791.36 | $8,956.80 | $17,913.60 |