Property Info
- MLS TB8472713
- Unit No -
- Bedrooms 3
- Bathrooms 3
- Area (sqft) 1801
- Living Area (sqft) 1601
- Foundation Slab
- Min Lease Slab
- HOA Fees $327.57
Interior Features
- Ceiling Fans(s)
- Living Room/Dining Room Combo
- PrimaryBedroom Upstairs
- Walk-In Closet(s)
Cash Flow
| Cap Rate7.0 | Gross Yield9.9% | Annual Rent$28,800.00 | Property Taxes$4,538.38 | 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 | $4,538.38 | $22,691.90 | $45,383.80 | |||
| Net Cash Flow | $24,261.62 | $121,308.10 | $242,616.20 | |||
| HOA Fees | $3,930.84 | $19,654.20 | $39,308.40 |