Property Info
- MLS TB8381008
- Unit No -
- Bedrooms 3
- Bathrooms 2
- Area (sqft) -
- Living Area (sqft) 1654
- Foundation Slab
- Min Lease Slab
- HOA Fees $37.00
Interior Features
- Ceiling Fans(s)
- Split Bedroom
Cash Flow
| Cap Rate6.2 | Gross Yield7.6% | Annual Rent$32,400.00 | Property Taxes$5,562.00 | Operating Expenses0 |
| Year 1 | Year 5 | Year 10 | ||||
| Expected Rent | $32,400.00 $2,700.00 / mo | $162,000.00 $2,700.00 / mo | $324,000.00 $2,700.00 / mo | |||
| Estimated Expenses | $5,562.00 | $27,810.00 | $55,620.00 | |||
| Net Cash Flow | $26,838.00 | $134,190.00 | $268,380.00 | |||
| HOA Fees | $444.00 | $2,220.00 | $4,440.00 |