Property Info
- MLS TB8340665
- Unit No -
- Bedrooms 3
- Bathrooms 3
- Area (sqft) -
- Living Area (sqft) 1864
- Foundation Slab
- Min Lease Slab
- HOA Fees $375.00
Interior Features
- Ceiling Fans(s)
- Kitchen/Family Room Combo
- PrimaryBedroom Upstairs
- Walk-In Closet(s)
- Window Treatments
Cash Flow
| Cap Rate5.5 | Gross Yield8.7% | Annual Rent$24,000.00 | Property Taxes$4,253.18 | Operating Expenses0 |
| Year 1 | Year 5 | Year 10 | ||||
| Expected Rent | $24,000.00 $2,000.00 / mo | $120,000.00 $2,000.00 / mo | $240,000.00 $2,000.00 / mo | |||
| Estimated Expenses | $4,253.18 | $21,265.90 | $42,531.80 | |||
| Net Cash Flow | $19,746.82 | $98,734.10 | $197,468.20 | |||
| HOA Fees | $4,500.00 | $22,500.00 | $45,000.00 |
