Property Info
- MLS TB8489415
- Unit No -
- Bedrooms 3
- Bathrooms 3
- Area (sqft) 1616
- Living Area (sqft) 1616
- Foundation Slab
- Min Lease Slab
- HOA Fees $333.33
Interior Features
- Ceiling Fans(s)
- Eat-in Kitchen
- Living Room/Dining Room Combo
- Open Floorplan
- PrimaryBedroom Upstairs
- Tray Ceiling(s)
- Walk-In Closet(s)
Cash Flow
| Cap Rate4.6 | Gross Yield6.2% | Annual Rent$46,800.00 | Property Taxes$8,170.00 | Operating Expenses0 |
| Year 1 | Year 5 | Year 10 | ||||
| Expected Rent | $46,800.00 $3,900.00 / mo | $234,000.00 $3,900.00 / mo | $468,000.00 $3,900.00 / mo | |||
| Estimated Expenses | $8,170.00 | $40,850.00 | $81,700.00 | |||
| Net Cash Flow | $38,630.00 | $193,150.00 | $386,300.00 | |||
| HOA Fees | $3,999.96 | $19,999.80 | $39,999.60 |