Property Info
- MLS TB8300238
- Unit No -
- Bedrooms 3
- Bathrooms 3
- Area (sqft) -
- Living Area (sqft) 1714
- Foundation Concrete Perimeter, Slab
- Min Lease Concrete Perimeter, Slab
- HOA Fees $84.00
Interior Features
- PrimaryBedroom Upstairs
- Walk-In Closet(s)
Cash Flow
| Cap Rate6.3 | Gross Yield7.5% | Annual Rent$31,500.00 | Property Taxes$4,159.00 | Operating Expenses0 |
| Year 1 | Year 5 | Year 10 | ||||
| Expected Rent | $31,500.00 $2,625.00 / mo | $157,500.00 $2,625.00 / mo | $315,000.00 $2,625.00 / mo | |||
| Estimated Expenses | $4,159.00 | $20,795.00 | $41,590.00 | |||
| Net Cash Flow | $27,341.00 | $136,705.00 | $273,410.00 | |||
| HOA Fees | $1,008.00 | $5,040.00 | $10,080.00 |