Property Info
- MLS TB8390882
- Unit No -
- Bedrooms 4
- Bathrooms 2
- Area (sqft) -
- Living Area (sqft) 1864
- Foundation Slab
- Min Lease Slab
- HOA Fees $9.17
Interior Features
- Thermostat
Cash Flow
| Cap Rate6.8 | Gross Yield8.6% | Annual Rent$31,800.00 | Property Taxes$6,599.73 | Operating Expenses0 |
| Year 1 | Year 5 | Year 10 | ||||
| Expected Rent | $31,800.00 $2,650.00 / mo | $159,000.00 $2,650.00 / mo | $318,000.00 $2,650.00 / mo | |||
| Estimated Expenses | $6,599.73 | $32,998.65 | $65,997.30 | |||
| Net Cash Flow | $25,200.27 | $126,001.35 | $252,002.70 | |||
| HOA Fees | $110.04 | $550.20 | $1,100.40 |