Property Info
- MLS TB8418134
- Unit No -
- Bedrooms 3
- Bathrooms 3
- Area (sqft) 2332
- Living Area (sqft) 1872
- Foundation Block, Concrete Perimeter, Other
- Min Lease Block, Concrete Perimeter, Other
- HOA Fees $294.00
Interior Features
- Other
- Stone Counters
- Thermostat
Cash Flow
| Cap Rate4.5 | Gross Yield7.1% | Annual Rent$27,600.00 | Property Taxes$6,505.50 | 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 | $6,505.50 | $32,527.50 | $65,055.00 | |||
| Net Cash Flow | $21,094.50 | $105,472.50 | $210,945.00 | |||
| HOA Fees | $3,528.00 | $17,640.00 | $35,280.00 |