Property Info
- MLS TB8473936
- Unit No -
- Bedrooms 3
- Bathrooms 2
- Area (sqft) 1546
- Living Area (sqft) 1476
- Foundation Block
- Min Lease Block
- HOA Fees $801.98
Interior Features
- Cathedral Ceiling(s)
- Ceiling Fans(s)
- Crown Molding
- L Dining
- Living Room/Dining Room Combo
- Walk-In Closet(s)
Cash Flow
| Cap Rate7.6 | Gross Yield17.5% | Annual Rent$22,800.00 | Property Taxes$3,266.76 | Operating Expenses0 |
| Year 1 | Year 5 | Year 10 | ||||
| Expected Rent | $22,800.00 $1,900.00 / mo | $114,000.00 $1,900.00 / mo | $228,000.00 $1,900.00 / mo | |||
| Estimated Expenses | $3,266.76 | $16,333.80 | $32,667.60 | |||
| Net Cash Flow | $19,533.24 | $97,666.20 | $195,332.40 | |||
| HOA Fees | $9,623.76 | $48,118.80 | $96,237.60 |