Property Info
- MLS TB8415800
- Unit No -
- Bedrooms 3
- Bathrooms 3
- Area (sqft) 1982
- Living Area (sqft) 1930
- Foundation Slab
- Min Lease Slab
- HOA Fees $87.00
Interior Features
- Ceiling Fans(s)
- Walk-In Closet(s)
Cash Flow
| Cap Rate5.8 | Gross Yield7.3% | Annual Rent$27,600.00 | Property Taxes$4,451.75 | Operating Expenses0 |
| Year 1 | Year 5 | Year 10 | ||||
| Expected Rent | $27,600.00 $2,300.00 / mo | $138,000.00 $2,300.00 / mo | $276,000.00 $2,300.00 / mo | |||
| Estimated Expenses | $4,451.75 | $22,258.75 | $44,517.50 | |||
| Net Cash Flow | $23,148.25 | $115,741.25 | $231,482.50 | |||
| HOA Fees | $1,044.00 | $5,220.00 | $10,440.00 |