Property Info
- MLS TB8327701
- Unit No -
- Bedrooms 4
- Bathrooms 2
- Area (sqft) -
- Living Area (sqft) 1754
- Foundation Slab
- Min Lease Slab
- HOA Fees $26.67
Interior Features
- Ceiling Fans(s)
Cash Flow
| Cap Rate6.4 | Gross Yield7.1% | Annual Rent$27,600.00 | Property Taxes$2,465.64 | Operating Expenses0 |
| Year 1 | Year 5 | Year 10 | ||||
| Expected Rent | $27,600.00 $2,300.00 / mo | $138,000.00 $2,300.00 / mo | $276,000.00 $2,300.00 / mo | |||
| Estimated Expenses | $2,465.64 | $12,328.20 | $24,656.40 | |||
| Net Cash Flow | $25,134.36 | $125,671.80 | $251,343.60 | |||
| HOA Fees | $320.04 | $1,600.20 | $3,200.40 |