Property Info
- MLS TB8406145
- Unit No -
- Bedrooms 3
- Bathrooms 2
- Area (sqft) -
- Living Area (sqft) 1552
- Foundation Concrete Perimeter
- Min Lease Concrete Perimeter
- HOA Fees $13.50
Interior Features
- Ceiling Fans(s)
- Living Room/Dining Room Combo
- Thermostat
- Walk-In Closet(s)
Cash Flow
| Cap Rate5.8 | Gross Yield7.9% | Annual Rent$25,200.00 | Property Taxes$6,453.19 | Operating Expenses0 |
| Year 1 | Year 5 | Year 10 | ||||
| Expected Rent | $25,200.00 $2,100.00 / mo | $126,000.00 $2,100.00 / mo | $252,000.00 $2,100.00 / mo | |||
| Estimated Expenses | $6,453.19 | $32,265.95 | $64,531.90 | |||
| Net Cash Flow | $18,746.81 | $93,734.05 | $187,468.10 | |||
| HOA Fees | $162.00 | $810.00 | $1,620.00 |