Property Info
- MLS TB8530402
- Unit No -
- Bedrooms 3
- Bathrooms 3
- Area (sqft) 2828
- Living Area (sqft) 2307
- Foundation Slab
- Min Lease Slab
- HOA Fees $233.33
Interior Features
- Ceiling Fans(s)
- Eat-in Kitchen
- Kitchen/Family Room Combo
- Open Floorplan
- PrimaryBedroom Upstairs
- Stone Counters
- Thermostat
- Walk-In Closet(s)
- Window Treatments
Cash Flow
| Cap Rate4.6 | Gross Yield7.8% | Annual Rent$25,800.00 | Property Taxes$7,779.28 | Operating Expenses0 |
| Year 1 | Year 5 | Year 10 | ||||
| Expected Rent | $25,800.00 $2,150.00 / mo | $129,000.00 $2,150.00 / mo | $258,000.00 $2,150.00 / mo | |||
| Estimated Expenses | $7,779.28 | $38,896.40 | $77,792.80 | |||
| Net Cash Flow | $18,020.72 | $90,103.60 | $180,207.20 | |||
| HOA Fees | $2,799.96 | $13,999.80 | $27,999.60 |