Property Info
- MLS TB8415917
- Unit No -
- Bedrooms 3
- Bathrooms 2
- Area (sqft) 1885
- Living Area (sqft) 1428
- Foundation Slab
- Min Lease Slab
- HOA Fees $82.00
Interior Features
- Ceiling Fans(s)
- Coffered Ceiling(s)
- Crown Molding
Cash Flow
| Cap Rate6.1 | Gross Yield7.3% | Annual Rent$26,400.00 | Property Taxes$3,454.62 | Operating Expenses0 |
| Year 1 | Year 5 | Year 10 | ||||
| Expected Rent | $26,400.00 $2,200.00 / mo | $132,000.00 $2,200.00 / mo | $264,000.00 $2,200.00 / mo | |||
| Estimated Expenses | $3,454.62 | $17,273.10 | $34,546.20 | |||
| Net Cash Flow | $22,945.38 | $114,726.90 | $229,453.80 | |||
| HOA Fees | $984.00 | $4,920.00 | $9,840.00 |