Property Info
- MLS TB8377595
- Unit No -
- Bedrooms 3
- Bathrooms 2
- Area (sqft) -
- Living Area (sqft) 1603
- Foundation Slab
- Min Lease Slab
- HOA Fees $191.00
Interior Features
- Ceiling Fans(s)
- Solid Wood Cabinets
- Stone Counters
- Walk-In Closet(s)
Cash Flow
| Cap Rate4.0 | Gross Yield6.2% | Annual Rent$24,600.00 | Property Taxes$6,373.00 | Operating Expenses0 |
| Year 1 | Year 5 | Year 10 | ||||
| Expected Rent | $24,600.00 $2,050.00 / mo | $123,000.00 $2,050.00 / mo | $246,000.00 $2,050.00 / mo | |||
| Estimated Expenses | $6,373.00 | $31,865.00 | $63,730.00 | |||
| Net Cash Flow | $18,227.00 | $91,135.00 | $182,270.00 | |||
| HOA Fees | $2,292.00 | $11,460.00 | $22,920.00 |