Property Info
- MLS TB8384034
- Unit No -
- Bedrooms 3
- Bathrooms 3
- Area (sqft) -
- Living Area (sqft) 1865
- Foundation Slab
- Min Lease Slab
- HOA Fees $289.00
Interior Features
- Kitchen/Family Room Combo
- Open Floorplan
- PrimaryBedroom Upstairs
- Walk-In Closet(s)
Cash Flow
| Cap Rate4.7 | Gross Yield7.5% | Annual Rent$27,600.00 | Property Taxes$6,826.88 | Operating Expenses0 |
| Year 1 | Year 5 | Year 10 | ||||
| Expected Rent | $27,600.00 $2,300.00 / mo | $138,000.00 $2,300.00 / mo | $276,000.00 $2,300.00 / mo | |||
| Estimated Expenses | $6,826.88 | $34,134.40 | $68,268.80 | |||
| Net Cash Flow | $20,773.12 | $103,865.60 | $207,731.20 | |||
| HOA Fees | $3,468.00 | $17,340.00 | $34,680.00 |