Property Info
- MLS TB8503468
- Unit No -
- Bedrooms 3
- Bathrooms 2
- Area (sqft) 2600
- Living Area (sqft) 2100
- Foundation Slab
- Min Lease Slab
- HOA Fees $35.00
Interior Features
- Ceiling Fans(s)
- Eat-in Kitchen
- High Ceilings
- Open Floorplan
- Primary Bedroom Main Floor
- Split Bedroom
- Thermostat
- Vaulted Ceiling(s)
- Walk-In Closet(s)
- Window Treatments
Cash Flow
| Cap Rate4.2 | Gross Yield5.8% | Annual Rent$28,800.00 | Property Taxes$7,210.05 | Operating Expenses0 |
| Year 1 | Year 5 | Year 10 | ||||
| Expected Rent | $28,800.00 $2,400.00 / mo | $144,000.00 $2,400.00 / mo | $288,000.00 $2,400.00 / mo | |||
| Estimated Expenses | $7,210.05 | $36,050.25 | $72,100.50 | |||
| Net Cash Flow | $21,589.95 | $107,949.75 | $215,899.50 | |||
| HOA Fees | $420.00 | $2,100.00 | $4,200.00 |