Property Info
- MLS TB8515711
- Unit No -
- Bedrooms 3
- Bathrooms 2
- Area (sqft) 2845
- Living Area (sqft) 1975
- Foundation Slab
- Min Lease Slab
- HOA Fees $99.00
Interior Features
- Ceiling Fans(s)
- Open Floorplan
- Stone Counters
Cash Flow
| Cap Rate4.1 | Gross Yield6.7% | Annual Rent$30,600.00 | Property Taxes$10,454.00 | Operating Expenses0 |
| Year 1 | Year 5 | Year 10 | ||||
| Expected Rent | $30,600.00 $2,550.00 / mo | $153,000.00 $2,550.00 / mo | $306,000.00 $2,550.00 / mo | |||
| Estimated Expenses | $10,454.00 | $52,270.00 | $104,540.00 | |||
| Net Cash Flow | $20,146.00 | $100,730.00 | $201,460.00 | |||
| HOA Fees | $1,188.00 | $5,940.00 | $11,880.00 |