Property Info
- MLS TB8502381
- Unit No -
- Bedrooms 3
- Bathrooms 3
- Area (sqft) 2183
- Living Area (sqft) 1758
- Foundation Slab
- Min Lease Slab
- HOA Fees $150.00
Interior Features
- Eat-in Kitchen
- Kitchen/Family Room Combo
- Living Room/Dining Room Combo
- Open Floorplan
- PrimaryBedroom Upstairs
- Split Bedroom
- Walk-In Closet(s)
Cash Flow
| Cap Rate7.1 | Gross Yield9.7% | Annual Rent$30,000.00 | Property Taxes$6,316.61 | Operating Expenses0 |
| Year 1 | Year 5 | Year 10 | ||||
| Expected Rent | $30,000.00 $2,500.00 / mo | $150,000.00 $2,500.00 / mo | $300,000.00 $2,500.00 / mo | |||
| Estimated Expenses | $6,316.61 | $31,583.05 | $63,166.10 | |||
| Net Cash Flow | $23,683.39 | $118,416.95 | $236,833.90 | |||
| HOA Fees | $1,800.00 | $9,000.00 | $18,000.00 |