Property Info
- MLS TB8497355
- Unit No -
- Bedrooms 3
- Bathrooms 3
- Area (sqft) 2526
- Living Area (sqft) 1796
- Foundation Slab
- Min Lease Slab
- HOA Fees $720.87
Interior Features
- Built-in Features
- Ceiling Fans(s)
- Eat-in Kitchen
- High Ceilings
- Open Floorplan
- PrimaryBedroom Upstairs
- Solid Wood Cabinets
- Stone Counters
- Thermostat
- Vaulted Ceiling(s)
- Walk-In Closet(s)
- Window Treatments
Cash Flow
| Cap Rate4.4 | Gross Yield7.8% | Annual Rent$43,800.00 | Property Taxes$10,565.10 | Operating Expenses0 |
| Year 1 | Year 5 | Year 10 | ||||
| Expected Rent | $43,800.00 $3,650.00 / mo | $219,000.00 $3,650.00 / mo | $438,000.00 $3,650.00 / mo | |||
| Estimated Expenses | $10,565.10 | $52,825.50 | $105,651.00 | |||
| Net Cash Flow | $33,234.90 | $166,174.50 | $332,349.00 | |||
| HOA Fees | $8,650.44 | $43,252.20 | $86,504.40 |