Property Info
- MLS TB8309646
- Unit No -
- Bedrooms 3
- Bathrooms 3
- Area (sqft) -
- Living Area (sqft) 1513
- Foundation Slab
- Min Lease Slab
- HOA Fees $360.00
Interior Features
- Ceiling Fans(s)
- High Ceilings
- Kitchen/Family Room Combo
- Walk-In Closet(s)
Cash Flow
| Cap Rate6.3 | Gross Yield9.6% | Annual Rent$26,400.00 | Property Taxes$4,698.95 | Operating Expenses0 |
| Year 1 | Year 5 | Year 10 | ||||
| Expected Rent | $26,400.00 $2,200.00 / mo | $132,000.00 $2,200.00 / mo | $264,000.00 $2,200.00 / mo | |||
| Estimated Expenses | $4,698.95 | $23,494.75 | $46,989.50 | |||
| Net Cash Flow | $21,701.05 | $108,505.25 | $217,010.50 | |||
| HOA Fees | $4,320.00 | $21,600.00 | $43,200.00 |