Property Info
- MLS TB8361747
- Unit No -
- Bedrooms 3
- Bathrooms 3
- Area (sqft) -
- Living Area (sqft) 1672
- Foundation Block
- Min Lease Block
- HOA Fees $308.00
Interior Features
- Ceiling Fans(s)
- Eat-in Kitchen
- Stone Counters
- Thermostat
Cash Flow
| Cap Rate5.0 | Gross Yield7.6% | Annual Rent$25,200.00 | Property Taxes$4,906.15 | Operating Expenses0 |
| Year 1 | Year 5 | Year 10 | ||||
| Expected Rent | $25,200.00 $2,100.00 / mo | $126,000.00 $2,100.00 / mo | $252,000.00 $2,100.00 / mo | |||
| Estimated Expenses | $4,906.15 | $24,530.75 | $49,061.50 | |||
| Net Cash Flow | $20,293.85 | $101,469.25 | $202,938.50 | |||
| HOA Fees | $3,696.00 | $18,480.00 | $36,960.00 |