Property Info
- MLS TB8448259
- Unit No -
- Bedrooms 3
- Bathrooms 3
- Area (sqft) 1776
- Living Area (sqft) 1488
- Foundation Slab
- Min Lease Slab
- HOA Fees $196.00
Interior Features
- Open Floorplan
Cash Flow
| Cap Rate7.0 | Gross Yield7.7% | Annual Rent$26,880.00 | Property Taxes$83.20 | Operating Expenses0 |
| Year 1 | Year 5 | Year 10 | ||||
| Expected Rent | $26,880.00 $2,240.00 / mo | $134,400.00 $2,240.00 / mo | $268,800.00 $2,240.00 / mo | |||
| Estimated Expenses | $83.20 | $416.00 | $832.00 | |||
| Net Cash Flow | $26,796.80 | $133,984.00 | $267,968.00 | |||
| HOA Fees | $2,352.00 | $11,760.00 | $23,520.00 |