Property Info
- MLS TB8350532
- Unit No -
- Bedrooms 3
- Bathrooms 3
- Area (sqft) 1302
- Living Area (sqft) 1218
- Foundation Slab
- Min Lease Slab
- HOA Fees $55.83
Interior Features
- Kitchen/Family Room Combo
- Solid Wood Cabinets
Cash Flow
| Cap Rate7.2 | Gross Yield8.7% | Annual Rent$24,000.00 | Property Taxes$3,577.03 | 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 | $3,577.03 | $17,885.15 | $35,770.30 | |||
| Net Cash Flow | $20,422.97 | $102,114.85 | $204,229.70 | |||
| HOA Fees | $669.96 | $3,349.80 | $6,699.60 |