Property Info
- MLS TB8462380
- Unit No -
- Bedrooms 3
- Bathrooms 3
- Area (sqft) 1666
- Living Area (sqft) 1666
- Foundation Slab
- Min Lease Slab
- HOA Fees $263.00
Interior Features
- Ceiling Fans(s)
- Crown Molding
- Living Room/Dining Room Combo
- Open Floorplan
- PrimaryBedroom Upstairs
Cash Flow
| Cap Rate6.2 | Gross Yield8.4% | Annual Rent$22,200.00 | Property Taxes$2,491.00 | 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 | $2,491.00 | $12,455.00 | $24,910.00 | |||
| Net Cash Flow | $19,709.00 | $98,545.00 | $197,090.00 | |||
| HOA Fees | $3,156.00 | $15,780.00 | $31,560.00 |