Property Info
- MLS TB8389467
- Unit No -
- Bedrooms 3
- Bathrooms 3
- Area (sqft) -
- Living Area (sqft) 1372
- Foundation Slab
- Min Lease Slab
- HOA Fees $200.00
Interior Features
- Eat-in Kitchen
- L Dining
- Living Room/Dining Room Combo
- Smart Home
- Split Bedroom
- Thermostat
- Walk-In Closet(s)
Cash Flow
| Cap Rate6.6 | Gross Yield8.4% | Annual Rent$30,000.00 | Property Taxes$3,872.00 | Operating Expenses0 |
| Year 1 | Year 5 | Year 10 | ||||
| Expected Rent | $30,000.00 $2,500.00 / mo | $150,000.00 $2,500.00 / mo | $300,000.00 $2,500.00 / mo | |||
| Estimated Expenses | $3,872.00 | $19,360.00 | $38,720.00 | |||
| Net Cash Flow | $26,128.00 | $130,640.00 | $261,280.00 | |||
| HOA Fees | $2,400.00 | $12,000.00 | $24,000.00 |