Property Info
- MLS TB8527162
- Unit No -
- Bedrooms 3
- Bathrooms 3
- Area (sqft) 2230
- Living Area (sqft) 2230
- Foundation Slab
- Min Lease Slab
- HOA Fees $1,124.55
Interior Features
- Built-in Features
- Ceiling Fans(s)
- Coffered Ceiling(s)
- Eat-in Kitchen
- High Ceilings
- Living Room/Dining Room Combo
- Open Floorplan
- PrimaryBedroom Upstairs
- Solid Surface Counters
- Solid Wood Cabinets
- Thermostat
- Tray Ceiling(s)
- Vaulted Ceiling(s)
- W
Cash Flow
| Cap Rate4.4 | Gross Yield7.4% | Annual Rent$47,880.00 | Property Taxes$6,002.21 | Operating Expenses0 |
| Year 1 | Year 5 | Year 10 | ||||
| Expected Rent | $47,880.00 $3,990.00 / mo | $239,400.00 $3,990.00 / mo | $478,800.00 $3,990.00 / mo | |||
| Estimated Expenses | $6,002.21 | $30,011.05 | $60,022.10 | |||
| Net Cash Flow | $41,877.79 | $209,388.95 | $418,777.90 | |||
| HOA Fees | $13,494.60 | $67,473.00 | $134,946.00 |