Property Info
- MLS TB8346738
- Unit No -
- Bedrooms 3
- Bathrooms 3
- Area (sqft) -
- Living Area (sqft) 1880
- Foundation Slab
- Min Lease Slab
- HOA Fees $274.00
Interior Features
- Eat-in Kitchen
- Open Floorplan
- Thermostat
Cash Flow
| Cap Rate6.4 | Gross Yield9.2% | Annual Rent$28,980.00 | Property Taxes$5,674.09 | Operating Expenses0 |
| Year 1 | Year 5 | Year 10 | ||||
| Expected Rent | $28,980.00 $2,415.00 / mo | $144,900.00 $2,415.00 / mo | $289,800.00 $2,415.00 / mo | |||
| Estimated Expenses | $5,674.09 | $28,370.45 | $56,740.90 | |||
| Net Cash Flow | $23,305.91 | $116,529.55 | $233,059.10 | |||
| HOA Fees | $3,288.00 | $16,440.00 | $32,880.00 |