Property Info
- MLS TB8347701
- Unit No -
- Bedrooms 3
- Bathrooms 3
- Area (sqft) -
- Living Area (sqft) 1836
- Foundation Slab
- Min Lease Slab
- HOA Fees $24.66
Interior Features
- Ceiling Fans(s)
Cash Flow
| Cap Rate4.2 | Gross Yield6.4% | Annual Rent$31,800.00 | Property Taxes$10,411.00 | Operating Expenses0 |
| Year 1 | Year 5 | Year 10 | ||||
| Expected Rent | $31,800.00 $2,650.00 / mo | $159,000.00 $2,650.00 / mo | $318,000.00 $2,650.00 / mo | |||
| Estimated Expenses | $10,411.00 | $52,055.00 | $104,110.00 | |||
| Net Cash Flow | $21,389.00 | $106,945.00 | $213,890.00 | |||
| HOA Fees | $295.92 | $1,479.60 | $2,959.20 |