Property Info
- MLS TB8518455
- Unit No -
- Bedrooms 3
- Bathrooms 3
- Area (sqft) 2352
- Living Area (sqft) 1818
- Foundation Slab
- Min Lease Slab
- HOA Fees $181.00
Interior Features
- Ceiling Fans(s)
- Kitchen/Family Room Combo
- Living Room/Dining Room Combo
- Open Floorplan
- PrimaryBedroom Upstairs
- Split Bedroom
- Stone Counters
- Thermostat
- Walk-In Closet(s)
Cash Flow
| Cap Rate6.4 | Gross Yield8.6% | Annual Rent$30,600.00 | Property Taxes$5,714.01 | 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 | $5,714.01 | $28,570.05 | $57,140.10 | |||
| Net Cash Flow | $24,885.99 | $124,429.95 | $248,859.90 | |||
| HOA Fees | $2,172.00 | $10,860.00 | $21,720.00 |