Property Info
- MLS TB8517714
- Unit No -
- Bedrooms 3
- Bathrooms 2
- Area (sqft) 2833
- Living Area (sqft) 1948
- Foundation Slab
- Min Lease Slab
- HOA Fees $12.50
Interior Features
- Kitchen/Family Room Combo
- Open Floorplan
- Vaulted Ceiling(s)
- Walk-In Closet(s)
Cash Flow
| Cap Rate6.5 | Gross Yield7.9% | Annual Rent$27,000.00 | Property Taxes$4,637.00 | Operating Expenses0 |
| Year 1 | Year 5 | Year 10 | ||||
| Expected Rent | $27,000.00 $2,250.00 / mo | $135,000.00 $2,250.00 / mo | $270,000.00 $2,250.00 / mo | |||
| Estimated Expenses | $4,637.00 | $23,185.00 | $46,370.00 | |||
| Net Cash Flow | $22,363.00 | $111,815.00 | $223,630.00 | |||
| HOA Fees | $150.00 | $750.00 | $1,500.00 |