Property Info
- MLS TB8386082
- Unit No -
- Bedrooms 3
- Bathrooms 2
- Area (sqft) -
- Living Area (sqft) 1138
- Foundation Slab
- Min Lease Slab
- HOA Fees $315.00
Interior Features
- Ceiling Fans(s)
- Other
Cash Flow
| Cap Rate6.3 | Gross Yield8.4% | Annual Rent$22,800.00 | Property Taxes$1,921.00 | Operating Expenses0 |
| Year 1 | Year 5 | Year 10 | ||||
| Expected Rent | $22,800.00 $1,900.00 / mo | $114,000.00 $1,900.00 / mo | $228,000.00 $1,900.00 / mo | |||
| Estimated Expenses | $1,921.00 | $9,605.00 | $19,210.00 | |||
| Net Cash Flow | $20,879.00 | $104,395.00 | $208,790.00 | |||
| HOA Fees | $3,780.00 | $18,900.00 | $37,800.00 |