Property Info
- MLS TB8372099
- Unit No -
- Bedrooms 3
- Bathrooms 2
- Area (sqft) -
- Living Area (sqft) 1477
- Foundation Other
- Min Lease Other
- HOA Fees $40.75
Interior Features
- Thermostat
Cash Flow
| Cap Rate4.9 | Gross Yield6.2% | Annual Rent$29,400.00 | Property Taxes$5,426.00 | Operating Expenses0 |
| Year 1 | Year 5 | Year 10 | ||||
| Expected Rent | $29,400.00 $2,450.00 / mo | $147,000.00 $2,450.00 / mo | $294,000.00 $2,450.00 / mo | |||
| Estimated Expenses | $5,426.00 | $27,130.00 | $54,260.00 | |||
| Net Cash Flow | $23,974.00 | $119,870.00 | $239,740.00 | |||
| HOA Fees | $489.00 | $2,445.00 | $4,890.00 |