Property Info
- MLS TB8399031
- Unit No -
- Bedrooms 3
- Bathrooms 3
- Area (sqft) -
- Living Area (sqft) 1801
- Foundation Slab
- Min Lease Slab
- HOA Fees $294.00
Interior Features
- Eat-in Kitchen
- High Ceilings
- Thermostat
- Walk-In Closet(s)
Cash Flow
| Cap Rate5.9 | Gross Yield7.8% | Annual Rent$30,600.00 | Property Taxes$4,150.31 | Operating Expenses0 |
| Year 1 | Year 5 | Year 10 | ||||
| Expected Rent | $30,600.00 $2,550.00 / mo | $153,000.00 $2,550.00 / mo | $306,000.00 $2,550.00 / mo | |||
| Estimated Expenses | $4,150.31 | $20,751.55 | $41,503.10 | |||
| Net Cash Flow | $26,449.69 | $132,248.45 | $264,496.90 | |||
| HOA Fees | $3,528.00 | $17,640.00 | $35,280.00 |