Property Info
- MLS TB8380579
- Unit No -
- Bedrooms 3
- Bathrooms 2
- Area (sqft) -
- Living Area (sqft) 1968
- Foundation Slab
- Min Lease Slab
- HOA Fees $56.25
Interior Features
- Ceiling Fans(s)
- Thermostat
Cash Flow
| Cap Rate6.5 | Gross Yield8.2% | Annual Rent$28,740.00 | Property Taxes$5,338.00 | Operating Expenses0 |
| Year 1 | Year 5 | Year 10 | ||||
| Expected Rent | $28,740.00 $2,395.00 / mo | $143,700.00 $2,395.00 / mo | $287,400.00 $2,395.00 / mo | |||
| Estimated Expenses | $5,338.00 | $26,690.00 | $53,380.00 | |||
| Net Cash Flow | $23,402.00 | $117,010.00 | $234,020.00 | |||
| HOA Fees | $675.00 | $3,375.00 | $6,750.00 |