Property Info
- MLS TB8367437
- Unit No -
- Bedrooms 3
- Bathrooms 2
- Area (sqft) -
- Living Area (sqft) 1540
- Foundation Slab
- Min Lease Slab
- HOA Fees $4.17
Interior Features
- Kitchen/Family Room Combo
- Primary Bedroom Main Floor
- Solid Surface Counters
- Split Bedroom
- Vaulted Ceiling(s)
Cash Flow
| Cap Rate4.8 | Gross Yield6% | Annual Rent$28,200.00 | Property Taxes$5,516.00 | Operating Expenses0 |
| Year 1 | Year 5 | Year 10 | ||||
| Expected Rent | $28,200.00 $2,350.00 / mo | $141,000.00 $2,350.00 / mo | $282,000.00 $2,350.00 / mo | |||
| Estimated Expenses | $5,516.00 | $27,580.00 | $55,160.00 | |||
| Net Cash Flow | $22,684.00 | $113,420.00 | $226,840.00 | |||
| HOA Fees | $50.04 | $250.20 | $500.40 |