Property Info
- MLS TB8525721
- Unit No -
- Bedrooms 3
- Bathrooms 3
- Area (sqft) 2124
- Living Area (sqft) 1764
- Foundation Slab
- Min Lease Slab
- HOA Fees $220.00
Interior Features
- Ceiling Fans(s)
- Open Floorplan
- PrimaryBedroom Upstairs
- Solid Wood Cabinets
- Split Bedroom
- Thermostat
Cash Flow
| Cap Rate6.3 | Gross Yield9% | Annual Rent$28,140.00 | Property Taxes$5,853.22 | Operating Expenses0 |
| Year 1 | Year 5 | Year 10 | ||||
| Expected Rent | $28,140.00 $2,345.00 / mo | $140,700.00 $2,345.00 / mo | $281,400.00 $2,345.00 / mo | |||
| Estimated Expenses | $5,853.22 | $29,266.10 | $58,532.20 | |||
| Net Cash Flow | $22,286.78 | $111,433.90 | $222,867.80 | |||
| HOA Fees | $2,640.00 | $13,200.00 | $26,400.00 |