Property Info
- MLS TB8325416
- Unit No -
- Bedrooms 3
- Bathrooms 2
- Area (sqft) -
- Living Area (sqft) 1380
- Foundation Slab
- Min Lease Slab
- HOA Fees $170.00
Interior Features
- Ceiling Fans(s)
- High Ceilings
- Open Floorplan
- Split Bedroom
Cash Flow
| Cap Rate6.7 | Gross Yield8.7% | Annual Rent$28,200.00 | Property Taxes$4,261.56 | Operating Expenses0 |
| Year 1 | Year 5 | Year 10 | ||||
| Expected Rent | $28,200.00 $2,350.00 / mo | $141,000.00 $2,350.00 / mo | $282,000.00 $2,350.00 / mo | |||
| Estimated Expenses | $4,261.56 | $21,307.80 | $42,615.60 | |||
| Net Cash Flow | $23,938.44 | $119,692.20 | $239,384.40 | |||
| HOA Fees | $2,040.00 | $10,200.00 | $20,400.00 |