Property Info
- MLS TB8439159
- Unit No -
- Bedrooms 3
- Bathrooms 2
- Area (sqft) 2550
- Living Area (sqft) 1728
- Foundation Slab
- Min Lease Slab
- HOA Fees $38.83
Interior Features
- Ceiling Fans(s)
- Walk-In Closet(s)
Cash Flow
| Cap Rate7.3 | Gross Yield8.1% | Annual Rent$34,800.00 | Property Taxes$3,049.48 | Operating Expenses0 |
| Year 1 | Year 5 | Year 10 | ||||
| Expected Rent | $34,800.00 $2,900.00 / mo | $174,000.00 $2,900.00 / mo | $348,000.00 $2,900.00 / mo | |||
| Estimated Expenses | $3,049.48 | $15,247.40 | $30,494.80 | |||
| Net Cash Flow | $31,750.52 | $158,752.60 | $317,505.20 | |||
| HOA Fees | $465.96 | $2,329.80 | $4,659.60 |