Property Info
- MLS TB8382684
- Unit No -
- Bedrooms 3
- Bathrooms 3
- Area (sqft) 2487
- Living Area (sqft) 1873
- Foundation Slab
- Min Lease Slab
- HOA Fees $86.67
Interior Features
- PrimaryBedroom Upstairs
- Thermostat
Cash Flow
| Cap Rate6.7 | Gross Yield8.6% | Annual Rent$28,800.00 | Property Taxes$5,478.00 | Operating Expenses0 |
| Year 1 | Year 5 | Year 10 | ||||
| Expected Rent | $28,800.00 $2,400.00 / mo | $144,000.00 $2,400.00 / mo | $288,000.00 $2,400.00 / mo | |||
| Estimated Expenses | $5,478.00 | $27,390.00 | $54,780.00 | |||
| Net Cash Flow | $23,322.00 | $116,610.00 | $233,220.00 | |||
| HOA Fees | $1,040.04 | $5,200.20 | $10,400.40 |