Property Info
- MLS TB8489671
- Unit No -
- Bedrooms 3
- Bathrooms 3
- Area (sqft) 2962
- Living Area (sqft) 1870
- Foundation Slab
- Min Lease Slab
- HOA Fees $520.00
Interior Features
- Built-in Features
- Ceiling Fans(s)
- Crown Molding
- Eat-in Kitchen
- High Ceilings
- In Wall Pest System
- Kitchen/Family Room Combo
- Open Floorplan
- Solid Wood Cabinets
- Stone Counters
- Thermostat
- Window Treatments
Cash Flow
| Cap Rate4.3 | Gross Yield6.8% | Annual Rent$33,600.00 | Property Taxes$6,232.00 | Operating Expenses0 |
| Year 1 | Year 5 | Year 10 | ||||
| Expected Rent | $33,600.00 $2,800.00 / mo | $168,000.00 $2,800.00 / mo | $336,000.00 $2,800.00 / mo | |||
| Estimated Expenses | $6,232.00 | $31,160.00 | $62,320.00 | |||
| Net Cash Flow | $27,368.00 | $136,840.00 | $273,680.00 | |||
| HOA Fees | $6,240.00 | $31,200.00 | $62,400.00 |