Property Info
- MLS TB8300267
- Unit No -
- Bedrooms 3
- Bathrooms 3
- Area (sqft) -
- Living Area (sqft) 1714
- Foundation Concrete Perimeter
- Min Lease Concrete Perimeter
- HOA Fees $84.00
Interior Features
- Other
Cash Flow
| Cap Rate6.7 | Gross Yield7.9% | Annual Rent$33,180.00 | Property Taxes$4,154.00 | Operating Expenses0 |
| Year 1 | Year 5 | Year 10 | ||||
| Expected Rent | $33,180.00 $2,765.00 / mo | $165,900.00 $2,765.00 / mo | $331,800.00 $2,765.00 / mo | |||
| Estimated Expenses | $4,154.00 | $20,770.00 | $41,540.00 | |||
| Net Cash Flow | $29,026.00 | $145,130.00 | $290,260.00 | |||
| HOA Fees | $1,008.00 | $5,040.00 | $10,080.00 |