Property Info
- MLS TB8397253
- Unit No -
- Bedrooms 3
- Bathrooms 4
- Area (sqft) -
- Living Area (sqft) 1205
- Foundation Slab
- Min Lease Slab
- HOA Fees $182.33
Interior Features
- Ceiling Fans(s)
- Eat-in Kitchen
- Living Room/Dining Room Combo
- Open Floorplan
- Thermostat
- Walk-In Closet(s)
Cash Flow
| Cap Rate3.7 | Gross Yield4.9% | Annual Rent$19,200.00 | Property Taxes$2,642.80 | Operating Expenses0 |
| Year 1 | Year 5 | Year 10 | ||||
| Expected Rent | $19,200.00 $1,600.00 / mo | $96,000.00 $1,600.00 / mo | $192,000.00 $1,600.00 / mo | |||
| Estimated Expenses | $2,642.80 | $13,214.00 | $26,428.00 | |||
| Net Cash Flow | $16,557.20 | $82,786.00 | $165,572.00 | |||
| HOA Fees | $2,187.96 | $10,939.80 | $21,879.60 |