Property Info
- MLS TB8372555
- Unit No -
- Bedrooms 3
- Bathrooms 3
- Area (sqft) -
- Living Area (sqft) 1588
- Foundation Slab
- Min Lease Slab
- HOA Fees $442.00
Interior Features
- Ceiling Fans(s)
- Living Room/Dining Room Combo
- Primary Bedroom Main Floor
- Solid Wood Cabinets
- Split Bedroom
Cash Flow
| Cap Rate8.0 | Gross Yield11.5% | Annual Rent$26,340.00 | Property Taxes$2,812.00 | Operating Expenses0 |
| Year 1 | Year 5 | Year 10 | ||||
| Expected Rent | $26,340.00 $2,195.00 / mo | $131,700.00 $2,195.00 / mo | $263,400.00 $2,195.00 / mo | |||
| Estimated Expenses | $2,812.00 | $14,060.00 | $28,120.00 | |||
| Net Cash Flow | $23,528.00 | $117,640.00 | $235,280.00 | |||
| HOA Fees | $5,304.00 | $26,520.00 | $53,040.00 |