Property Info
- MLS TB8351376
- Unit No -
- Bedrooms 3
- Bathrooms 3
- Area (sqft) 1892
- Living Area (sqft) 1892
- Foundation Slab
- Min Lease Slab
- HOA Fees $234.00
Interior Features
- Eat-in Kitchen
- Open Floorplan
- Walk-In Closet(s)
Cash Flow
| Cap Rate4.7 | Gross Yield8.3% | Annual Rent$26,400.00 | Property Taxes$8,543.00 | Operating Expenses0 |
| Year 1 | Year 5 | Year 10 | ||||
| Expected Rent | $26,400.00 $2,200.00 / mo | $132,000.00 $2,200.00 / mo | $264,000.00 $2,200.00 / mo | |||
| Estimated Expenses | $8,543.00 | $42,715.00 | $85,430.00 | |||
| Net Cash Flow | $17,857.00 | $89,285.00 | $178,570.00 | |||
| HOA Fees | $2,808.00 | $14,040.00 | $28,080.00 |