Property Info
- MLS TB8320078
- Unit No -
- Bedrooms 3
- Bathrooms 3
- Area (sqft) -
- Living Area (sqft) 1634
- Foundation Slab
- Min Lease Slab
- HOA Fees $247.00
Interior Features
- Thermostat
Cash Flow
| Cap Rate5.7 | Gross Yield9.3% | Annual Rent$27,000.00 | Property Taxes$7,382.66 | Operating Expenses0 |
| Year 1 | Year 5 | Year 10 | ||||
| Expected Rent | $27,000.00 $2,250.00 / mo | $135,000.00 $2,250.00 / mo | $270,000.00 $2,250.00 / mo | |||
| Estimated Expenses | $7,382.66 | $36,913.30 | $73,826.60 | |||
| Net Cash Flow | $19,617.34 | $98,086.70 | $196,173.40 | |||
| HOA Fees | $2,964.00 | $14,820.00 | $29,640.00 |