Property Info
- MLS TB8410711
- Unit No -
- Bedrooms 3
- Bathrooms 2
- Area (sqft) -
- Living Area (sqft) 1526
- Foundation Block
- Min Lease Block
- HOA Fees $100.00
Interior Features
- Ceiling Fans(s)
- Primary Bedroom Main Floor
- Thermostat
- Walk-In Closet(s)
Cash Flow
| Cap Rate4.2 | Gross Yield5.9% | Annual Rent$25,200.00 | Property Taxes$6,233.50 | 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 | $6,233.50 | $31,167.50 | $62,335.00 | |||
| Net Cash Flow | $18,966.50 | $94,832.50 | $189,665.00 | |||
| HOA Fees | $1,200.00 | $6,000.00 | $12,000.00 |