Property Info
- MLS TB8307008
- Unit No -
- Bedrooms 3
- Bathrooms 3
- Area (sqft) -
- Living Area (sqft) 1408
- Foundation Slab
- Min Lease Slab
- HOA Fees $311.00
Interior Features
- Ceiling Fans(s)
- Living Room/Dining Room Combo
- Solid Wood Cabinets
Cash Flow
| Cap Rate4.1 | Gross Yield6.9% | Annual Rent$15,480.00 | Property Taxes$2,658.00 | Operating Expenses0 |
| Year 1 | Year 5 | Year 10 | ||||
| Expected Rent | $15,480.00 $1,290.00 / mo | $77,400.00 $1,290.00 / mo | $154,800.00 $1,290.00 / mo | |||
| Estimated Expenses | $2,658.00 | $13,290.00 | $26,580.00 | |||
| Net Cash Flow | $12,822.00 | $64,110.00 | $128,220.00 | |||
| HOA Fees | $3,732.00 | $18,660.00 | $37,320.00 |