Property Info
- MLS TB8513020
- Unit No -
- Bedrooms 3
- Bathrooms 2
- Area (sqft) 1956
- Living Area (sqft) 1455
- Foundation Slab
- Min Lease Slab
- HOA Fees $19.00
Interior Features
- Ceiling Fans(s)
- High Ceilings
- Living Room/Dining Room Combo
- Open Floorplan
- Primary Bedroom Main Floor
- Solid Wood Cabinets
- Split Bedroom
- Stone Counters
- Thermostat
- Vaulted Ceiling(s)
- Walk-In Closet(s)
Cash Flow
| Cap Rate4.7 | Gross Yield7.2% | Annual Rent$22,200.00 | Property Taxes$7,363.00 | Operating Expenses0 |
| Year 1 | Year 5 | Year 10 | ||||
| Expected Rent | $22,200.00 $1,850.00 / mo | $111,000.00 $1,850.00 / mo | $222,000.00 $1,850.00 / mo | |||
| Estimated Expenses | $7,363.00 | $36,815.00 | $73,630.00 | |||
| Net Cash Flow | $14,837.00 | $74,185.00 | $148,370.00 | |||
| HOA Fees | $228.00 | $1,140.00 | $2,280.00 |