Property Info
- MLS TB8397288
- Unit No -
- Bedrooms 3
- Bathrooms 2
- Area (sqft) -
- Living Area (sqft) 1353
- Foundation Slab
- Min Lease Slab
- HOA Fees $32.75
Interior Features
- Ceiling Fans(s)
- Eat-in Kitchen
- High Ceilings
- Open Floorplan
Cash Flow
| Cap Rate6.3 | Gross Yield7.7% | Annual Rent$20,400.00 | Property Taxes$3,341.00 | Operating Expenses0 |
| Year 1 | Year 5 | Year 10 | ||||
| Expected Rent | $20,400.00 $1,700.00 / mo | $102,000.00 $1,700.00 / mo | $204,000.00 $1,700.00 / mo | |||
| Estimated Expenses | $3,341.00 | $16,705.00 | $33,410.00 | |||
| Net Cash Flow | $17,059.00 | $85,295.00 | $170,590.00 | |||
| HOA Fees | $393.00 | $1,965.00 | $3,930.00 |