Property Info
- MLS TB8371833
- Unit No -
- Bedrooms 3
- Bathrooms 3
- Area (sqft) -
- Living Area (sqft) 2029
- Foundation Block
- Min Lease Block
- HOA Fees $140.00
Interior Features
- Ceiling Fans(s)
- Crown Molding
- High Ceilings
- Thermostat
- Walk-In Closet(s)
Cash Flow
| Cap Rate5.9 | Gross Yield7.8% | Annual Rent$33,600.00 | Property Taxes$6,538.00 | Operating Expenses0 |
| Year 1 | Year 5 | Year 10 | ||||
| Expected Rent | $33,600.00 $2,800.00 / mo | $168,000.00 $2,800.00 / mo | $336,000.00 $2,800.00 / mo | |||
| Estimated Expenses | $6,538.00 | $32,690.00 | $65,380.00 | |||
| Net Cash Flow | $27,062.00 | $135,310.00 | $270,620.00 | |||
| HOA Fees | $1,680.00 | $8,400.00 | $16,800.00 |