Property Info
- MLS TB8496713
- Unit No -
- Bedrooms 3
- Bathrooms 3
- Area (sqft) 2639
- Living Area (sqft) 1996
- Foundation Slab
- Min Lease Slab
- HOA Fees $193.67
Interior Features
- Ceiling Fans(s)
- Eat-in Kitchen
- High Ceilings
- Kitchen/Family Room Combo
- Open Floorplan
- PrimaryBedroom Upstairs
- Solid Surface Counters
- Split Bedroom
- Stone Counters
- Thermostat
- Walk-In Closet(s)
Cash Flow
| Cap Rate4.2 | Gross Yield6.2% | Annual Rent$28,200.00 | Property Taxes$6,909.00 | Operating Expenses0 |
| Year 1 | Year 5 | Year 10 | ||||
| Expected Rent | $28,200.00 $2,350.00 / mo | $141,000.00 $2,350.00 / mo | $282,000.00 $2,350.00 / mo | |||
| Estimated Expenses | $6,909.00 | $34,545.00 | $69,090.00 | |||
| Net Cash Flow | $21,291.00 | $106,455.00 | $212,910.00 | |||
| HOA Fees | $2,324.04 | $11,620.20 | $23,240.40 |