Property Info
- MLS TB8495516
- Unit No -
- Bedrooms 3
- Bathrooms 3
- Area (sqft) 2787
- Living Area (sqft) 2013
- Foundation Slab
- Min Lease Slab
- HOA Fees $285.00
Interior Features
- Ceiling Fans(s)
- Kitchen/Family Room Combo
- Living Room/Dining Room Combo
- Primary Bedroom Main Floor
- Walk-In Closet(s)
Cash Flow
| Cap Rate3.8 | Gross Yield5.8% | Annual Rent$36,000.00 | Property Taxes$8,948.20 | Operating Expenses0 |
| Year 1 | Year 5 | Year 10 | ||||
| Expected Rent | $36,000.00 $3,000.00 / mo | $180,000.00 $3,000.00 / mo | $360,000.00 $3,000.00 / mo | |||
| Estimated Expenses | $8,948.20 | $44,741.00 | $89,482.00 | |||
| Net Cash Flow | $27,051.80 | $135,259.00 | $270,518.00 | |||
| HOA Fees | $3,420.00 | $17,100.00 | $34,200.00 |