Property Info
- MLS TB8522806
- Unit No -
- Bedrooms 3
- Bathrooms 3
- Area (sqft) 1752
- Living Area (sqft) 1752
- Foundation Block
- Min Lease Block
- HOA Fees $53.33
Interior Features
- Ceiling Fans(s)
- Eat-in Kitchen
- High Ceilings
- Living Room/Dining Room Combo
- Open Floorplan
- Primary Bedroom Main Floor
- Split Bedroom
- Vaulted Ceiling(s)
- Walk-In Closet(s)
Cash Flow
| Cap Rate6.5 | Gross Yield8.2% | Annual Rent$32,400.00 | Property Taxes$6,012.03 | Operating Expenses0 |
| Year 1 | Year 5 | Year 10 | ||||
| Expected Rent | $32,400.00 $2,700.00 / mo | $162,000.00 $2,700.00 / mo | $324,000.00 $2,700.00 / mo | |||
| Estimated Expenses | $6,012.03 | $30,060.15 | $60,120.30 | |||
| Net Cash Flow | $26,387.97 | $131,939.85 | $263,879.70 | |||
| HOA Fees | $639.96 | $3,199.80 | $6,399.60 |