Property Info
- MLS TB8348086
- Unit No -
- Bedrooms 3
- Bathrooms 3
- Area (sqft) -
- Living Area (sqft) 2419
- Foundation Concrete Perimeter, Other, Slab
- Min Lease Concrete Perimeter, Other, Slab
- HOA Fees $241.67
Interior Features
- Living Room/Dining Room Combo
- Other
- Thermostat
Cash Flow
| Cap Rate5.6 | Gross Yield8.6% | Annual Rent$29,400.00 | Property Taxes$7,415.70 | Operating Expenses0 |
| Year 1 | Year 5 | Year 10 | ||||
| Expected Rent | $29,400.00 $2,450.00 / mo | $147,000.00 $2,450.00 / mo | $294,000.00 $2,450.00 / mo | |||
| Estimated Expenses | $7,415.70 | $37,078.50 | $74,157.00 | |||
| Net Cash Flow | $21,984.30 | $109,921.50 | $219,843.00 | |||
| HOA Fees | $2,900.04 | $14,500.20 | $29,000.40 |