Property Info
- MLS TB8444690
- Unit No -
- Bedrooms 3
- Bathrooms 2
- Area (sqft) 2030
- Living Area (sqft) 1552
- Foundation Slab
- Min Lease Slab
- HOA Fees $9.00
Interior Features
- High Ceilings
- Open Floorplan
- Solid Surface Counters
- Solid Wood Cabinets
- Thermostat
Cash Flow
| Cap Rate5.2 | Gross Yield7.5% | Annual Rent$27,600.00 | Property Taxes$8,143.45 | 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 | $8,143.45 | $40,717.25 | $81,434.50 | |||
| Net Cash Flow | $19,456.55 | $97,282.75 | $194,565.50 | |||
| HOA Fees | $108.00 | $540.00 | $1,080.00 |