Property Info
- MLS TB8305050
- Unit No -
- Bedrooms 3
- Bathrooms 2
- Area (sqft) -
- Living Area (sqft) 1724
- Foundation Slab
- Min Lease Slab
- HOA Fees $20.42
Interior Features
- Cathedral Ceiling(s)
- Ceiling Fans(s)
- Eat-in Kitchen
- Split Bedroom
- Vaulted Ceiling(s)
- Walk-In Closet(s)
Cash Flow
| Cap Rate5.4 | Gross Yield6.7% | Annual Rent$25,800.00 | Property Taxes$4,880.19 | 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 | $4,880.19 | $24,400.95 | $48,801.90 | |||
| Net Cash Flow | $20,919.81 | $104,599.05 | $209,198.10 | |||
| HOA Fees | $245.04 | $1,225.20 | $2,450.40 |