Property Info
- MLS TB8518150
- Unit No -
- Bedrooms 3
- Bathrooms 2
- Area (sqft) 1906
- Living Area (sqft) 1521
- Foundation Slab
- Min Lease Slab
- HOA Fees $229.00
Interior Features
- Ceiling Fans(s)
- Living Room/Dining Room Combo
- Open Floorplan
- Solid Surface Counters
- Walk-In Closet(s)
- Window Treatments
Cash Flow
| Cap Rate6.7 | Gross Yield9.8% | Annual Rent$24,000.00 | Property Taxes$4,864.97 | Operating Expenses0 |
| Year 1 | Year 5 | Year 10 | ||||
| Expected Rent | $24,000.00 $2,000.00 / mo | $120,000.00 $2,000.00 / mo | $240,000.00 $2,000.00 / mo | |||
| Estimated Expenses | $4,864.97 | $24,324.85 | $48,649.70 | |||
| Net Cash Flow | $19,135.03 | $95,675.15 | $191,350.30 | |||
| HOA Fees | $2,748.00 | $13,740.00 | $27,480.00 |