Property Info
- MLS TB8353814
- Unit No -
- Bedrooms 3
- Bathrooms 2
- Area (sqft) -
- Living Area (sqft) 1669
- Foundation Slab
- Min Lease Slab
- HOA Fees $95.00
Interior Features
- Ceiling Fans(s)
- Eat-in Kitchen
- High Ceilings
- Primary Bedroom Main Floor
- Walk-In Closet(s)
Cash Flow
| Cap Rate7.6 | Gross Yield9.4% | Annual Rent$40,800.00 | Property Taxes$6,815.20 | Operating Expenses0 |
| Year 1 | Year 5 | Year 10 | ||||
| Expected Rent | $40,800.00 $3,400.00 / mo | $204,000.00 $3,400.00 / mo | $408,000.00 $3,400.00 / mo | |||
| Estimated Expenses | $6,815.20 | $34,076.00 | $68,152.00 | |||
| Net Cash Flow | $33,984.80 | $169,924.00 | $339,848.00 | |||
| HOA Fees | $1,140.00 | $5,700.00 | $11,400.00 |