Property Info
- MLS TB8445373
- Unit No -
- Bedrooms 3
- Bathrooms 2
- Area (sqft) 2090
- Living Area (sqft) 1485
- Foundation Block
- Min Lease Block
- HOA Fees $12.50
Interior Features
- Ceiling Fans(s)
Cash Flow
| Cap Rate7.8 | Gross Yield9.6% | Annual Rent$30,600.00 | Property Taxes$5,387.74 | Operating Expenses0 |
| Year 1 | Year 5 | Year 10 | ||||
| Expected Rent | $30,600.00 $2,550.00 / mo | $153,000.00 $2,550.00 / mo | $306,000.00 $2,550.00 / mo | |||
| Estimated Expenses | $5,387.74 | $26,938.70 | $53,877.40 | |||
| Net Cash Flow | $25,212.26 | $126,061.30 | $252,122.60 | |||
| HOA Fees | $150.00 | $750.00 | $1,500.00 |