Property Info
- MLS TB8377730
- Unit No -
- Bedrooms 3
- Bathrooms 3
- Area (sqft) -
- Living Area (sqft) 1238
- Foundation Slab
- Min Lease Slab
- HOA Fees $364.00
Interior Features
- Ceiling Fans(s)
- Living Room/Dining Room Combo
- Stone Counters
- Walk-In Closet(s)
Cash Flow
| Cap Rate7.8 | Gross Yield11% | Annual Rent$24,000.00 | Property Taxes$2,569.00 | Operating Expenses0 |
| Year 1 | Year 5 | Year 10 | ||||
| Expected Rent | $24,000.00 $2,000.00 / mo | $120,000.00 $2,000.00 / mo | $240,000.00 $2,000.00 / mo | |||
| Estimated Expenses | $2,569.00 | $12,845.00 | $25,690.00 | |||
| Net Cash Flow | $21,431.00 | $107,155.00 | $214,310.00 | |||
| HOA Fees | $4,368.00 | $21,840.00 | $43,680.00 |