Property Info
- MLS TB8464757
- Unit No -
- Bedrooms 3
- Bathrooms 2
- Area (sqft) 1952
- Living Area (sqft) 1440
- Foundation Slab
- Min Lease Slab
- HOA Fees $125.00
Interior Features
- Ceiling Fans(s)
- Walk-In Closet(s)
Cash Flow
| Cap Rate4.5 | Gross Yield6.3% | Annual Rent$22,500.00 | Property Taxes$4,653.00 | Operating Expenses0 |
| Year 1 | Year 5 | Year 10 | ||||
| Expected Rent | $22,500.00 $1,875.00 / mo | $112,500.00 $1,875.00 / mo | $225,000.00 $1,875.00 / mo | |||
| Estimated Expenses | $4,653.00 | $23,265.00 | $46,530.00 | |||
| Net Cash Flow | $17,847.00 | $89,235.00 | $178,470.00 | |||
| HOA Fees | $1,500.00 | $7,500.00 | $15,000.00 |