Property Info
- MLS TB8402565
- Unit No -
- Bedrooms 3
- Bathrooms 3
- Area (sqft) 2201
- Living Area (sqft) 1801
- Foundation Block
- Min Lease Block
- HOA Fees $301.97
Interior Features
- Ceiling Fans(s)
- Living Room/Dining Room Combo
- Walk-In Closet(s)
Cash Flow
| Cap Rate6.5 | Gross Yield8.3% | Annual Rent$27,816.00 | Property Taxes$2,442.00 | Operating Expenses0 |
| Year 1 | Year 5 | Year 10 | ||||
| Expected Rent | $27,816.00 $2,318.00 / mo | $139,080.00 $2,318.00 / mo | $278,160.00 $2,318.00 / mo | |||
| Estimated Expenses | $2,442.00 | $12,210.00 | $24,420.00 | |||
| Net Cash Flow | $25,374.00 | $126,870.00 | $253,740.00 | |||
| HOA Fees | $3,623.64 | $18,118.20 | $36,236.40 |