Property Info
- MLS TB8361860
- Unit No -
- Bedrooms 3
- Bathrooms 3
- Area (sqft) -
- Living Area (sqft) 1780
- Foundation Slab
- Min Lease Slab
- HOA Fees $329.00
Interior Features
- Eat-in Kitchen
- Living Room/Dining Room Combo
- Open Floorplan
- Split Bedroom
Cash Flow
| Cap Rate5.2 | Gross Yield8.5% | Annual Rent$30,000.00 | Property Taxes$7,586.28 | Operating Expenses0 |
| Year 1 | Year 5 | Year 10 | ||||
| Expected Rent | $30,000.00 $2,500.00 / mo | $150,000.00 $2,500.00 / mo | $300,000.00 $2,500.00 / mo | |||
| Estimated Expenses | $7,586.28 | $37,931.40 | $75,862.80 | |||
| Net Cash Flow | $22,413.72 | $112,068.60 | $224,137.20 | |||
| HOA Fees | $3,948.00 | $19,740.00 | $39,480.00 |