Property Info
- MLS TB8342373
- Unit No -
- Bedrooms 3
- Bathrooms 2
- Area (sqft) -
- Living Area (sqft) 1584
- Foundation Slab
- Min Lease Slab
- HOA Fees $10.08
Interior Features
- Ceiling Fans(s)
- Eat-in Kitchen
- High Ceilings
- Kitchen/Family Room Combo
- Living Room/Dining Room Combo
- Open Floorplan
- Solid Surface Counters
- Solid Wood Cabinets
- Walk-In Closet(s)
Cash Flow
| Cap Rate6.5 | Gross Yield8.1% | Annual Rent$27,600.00 | Property Taxes$5,478.95 | 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 | $5,478.95 | $27,394.75 | $54,789.50 | |||
| Net Cash Flow | $22,121.05 | $110,605.25 | $221,210.50 | |||
| HOA Fees | $120.96 | $604.80 | $1,209.60 |