Property Info
- MLS TB8356632
- Unit No -
- Bedrooms 3
- Bathrooms 3
- Area (sqft) -
- Living Area (sqft) 2020
- Foundation Block, Slab
- Min Lease Block, Slab
- HOA Fees $225.00
Interior Features
- Eat-in Kitchen
- Kitchen/Family Room Combo
- Open Floorplan
- Tray Ceiling(s)
- Walk-In Closet(s)
Cash Flow
| Cap Rate5.2 | Gross Yield7.2% | Annual Rent$32,400.00 | Property Taxes$6,274.64 | Operating Expenses0 |
| Year 1 | Year 5 | Year 10 | ||||
| Expected Rent | $32,400.00 $2,700.00 / mo | $162,000.00 $2,700.00 / mo | $324,000.00 $2,700.00 / mo | |||
| Estimated Expenses | $6,274.64 | $31,373.20 | $62,746.40 | |||
| Net Cash Flow | $26,125.36 | $130,626.80 | $261,253.60 | |||
| HOA Fees | $2,700.00 | $13,500.00 | $27,000.00 |