Property Info
- MLS TB8500856
- Unit No -
- Bedrooms 2
- Bathrooms 3
- Area (sqft) 1780
- Living Area (sqft) 1679
- Foundation Slab
- Min Lease Slab
- HOA Fees $255.00
Interior Features
- High Ceilings
- Kitchen/Family Room Combo
- Open Floorplan
- PrimaryBedroom Upstairs
- Solid Surface Counters
- Thermostat
Cash Flow
| Cap Rate3.7 | Gross Yield5.6% | Annual Rent$43,800.00 | Property Taxes$11,938.70 | 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 | $11,938.70 | $59,693.50 | $119,387.00 | |||
| Net Cash Flow | $31,861.30 | $159,306.50 | $318,613.00 | |||
| HOA Fees | $3,060.00 | $15,300.00 | $30,600.00 |