Property Info
- MLS TB8460929
- Unit No -
- Bedrooms 3
- Bathrooms 2
- Area (sqft) 1872
- Living Area (sqft) 1456
- Foundation Slab
- Min Lease Slab
- HOA Fees $29.17
Interior Features
- Ceiling Fans(s)
Cash Flow
| Cap Rate6.9 | Gross Yield8.7% | Annual Rent$28,800.00 | Property Taxes$5,712.00 | Operating Expenses0 |
| Year 1 | Year 5 | Year 10 | ||||
| Expected Rent | $28,800.00 $2,400.00 / mo | $144,000.00 $2,400.00 / mo | $288,000.00 $2,400.00 / mo | |||
| Estimated Expenses | $5,712.00 | $28,560.00 | $57,120.00 | |||
| Net Cash Flow | $23,088.00 | $115,440.00 | $230,880.00 | |||
| HOA Fees | $350.04 | $1,750.20 | $3,500.40 |