Property Info
- MLS TB8445840
- Unit No -
- Bedrooms 3
- Bathrooms 2
- Area (sqft) 1621
- Living Area (sqft) 1621
- Foundation Slab
- Min Lease Slab
- HOA Fees $35.00
Interior Features
- High Ceilings
- Thermostat
Cash Flow
| Cap Rate5.8 | Gross Yield7.3% | Annual Rent$22,200.00 | Property Taxes$4,200.00 | Operating Expenses0 |
| Year 1 | Year 5 | Year 10 | ||||
| Expected Rent | $22,200.00 $1,850.00 / mo | $111,000.00 $1,850.00 / mo | $222,000.00 $1,850.00 / mo | |||
| Estimated Expenses | $4,200.00 | $21,000.00 | $42,000.00 | |||
| Net Cash Flow | $18,000.00 | $90,000.00 | $180,000.00 | |||
| HOA Fees | $420.00 | $2,100.00 | $4,200.00 |