Property Info
- MLS TB8493794
- Unit No -
- Bedrooms 3
- Bathrooms 3
- Area (sqft) 1834
- Living Area (sqft) 1634
- Foundation Slab
- Min Lease Slab
- HOA Fees $301.00
Interior Features
- Ceiling Fans(s)
- Kitchen/Family Room Combo
- PrimaryBedroom Upstairs
- Stone Counters
- Thermostat
- Walk-In Closet(s)
- Window Treatments
Cash Flow
| Cap Rate5.7 | Gross Yield8% | Annual Rent$28,800.00 | Property Taxes$4,755.00 | Operating Expenses0 |
| Year 1 | Year 5 | Year 10 | ||||
| Expected Rent | $28,800.00 $2,400.00 / mo | $144,000.00 $2,400.00 / mo | $288,000.00 $2,400.00 / mo | |||
| Estimated Expenses | $4,755.00 | $23,775.00 | $47,550.00 | |||
| Net Cash Flow | $24,045.00 | $120,225.00 | $240,450.00 | |||
| HOA Fees | $3,612.00 | $18,060.00 | $36,120.00 |