Property Info
- MLS TB8531924
- Unit No -
- Bedrooms 2
- Bathrooms 3
- Area (sqft) 1940
- Living Area (sqft) 1548
- Foundation Slab
- Min Lease Slab
- HOA Fees $374.00
Interior Features
- Ceiling Fans(s)
- Eat-in Kitchen
- Living Room/Dining Room Combo
- Open Floorplan
- PrimaryBedroom Upstairs
- Solid Wood Cabinets
- Split Bedroom
- Stone Counters
- Walk-In Closet(s)
Cash Flow
| Cap Rate4.9 | Gross Yield7.8% | Annual Rent$23,400.00 | Property Taxes$4,073.04 | Operating Expenses0 |
| Year 1 | Year 5 | Year 10 | ||||
| Expected Rent | $23,400.00 $1,950.00 / mo | $117,000.00 $1,950.00 / mo | $234,000.00 $1,950.00 / mo | |||
| Estimated Expenses | $4,073.04 | $20,365.20 | $40,730.40 | |||
| Net Cash Flow | $19,326.96 | $96,634.80 | $193,269.60 | |||
| HOA Fees | $4,488.00 | $22,440.00 | $44,880.00 |