Property Info
- MLS TB8457349
- Unit No -
- Bedrooms 3
- Bathrooms 2
- Area (sqft) 1551
- Living Area (sqft) 1105
- Foundation Slab
- Min Lease Slab
- HOA Fees $0.83
Interior Features
- Living Room/Dining Room Combo
- Primary Bedroom Main Floor
Cash Flow
| Cap Rate5.6 | Gross Yield6.7% | Annual Rent$26,400.00 | Property Taxes$4,204.00 | Operating Expenses0 |
| Year 1 | Year 5 | Year 10 | ||||
| Expected Rent | $26,400.00 $2,200.00 / mo | $132,000.00 $2,200.00 / mo | $264,000.00 $2,200.00 / mo | |||
| Estimated Expenses | $4,204.00 | $21,020.00 | $42,040.00 | |||
| Net Cash Flow | $22,196.00 | $110,980.00 | $221,960.00 | |||
| HOA Fees | $9.96 | $49.80 | $99.60 |