Property Info
- MLS TB8523411
- Unit No -
- Bedrooms 3
- Bathrooms 2
- Area (sqft) 1632
- Living Area (sqft) 1244
- Foundation Slab
- Min Lease Slab
- HOA Fees $12.25
Interior Features
- Cathedral Ceiling(s)
- Kitchen/Family Room Combo
- Living Room/Dining Room Combo
- Open Floorplan
- Solid Wood Cabinets
- Stone Counters
- Vaulted Ceiling(s)
Cash Flow
| Cap Rate6.8 | Gross Yield8.3% | Annual Rent$24,900.00 | Property Taxes$4,348.00 | Operating Expenses0 |
| Year 1 | Year 5 | Year 10 | ||||
| Expected Rent | $24,900.00 $2,075.00 / mo | $124,500.00 $2,075.00 / mo | $249,000.00 $2,075.00 / mo | |||
| Estimated Expenses | $4,348.00 | $21,740.00 | $43,480.00 | |||
| Net Cash Flow | $20,552.00 | $102,760.00 | $205,520.00 | |||
| HOA Fees | $147.00 | $735.00 | $1,470.00 |