Property Info
- MLS TB8475828
- Unit No -
- Bedrooms 3
- Bathrooms 3
- Area (sqft) 1452
- Living Area (sqft) 1452
- Foundation Slab
- Min Lease -
- HOA Fees $242.00
Interior Features
- Built-in Features
- High Ceilings
- Living Room/Dining Room Combo
- Open Floorplan
Cash Flow
| Cap Rate6.0 | Gross Yield8.3% | Annual Rent$34,800.00 | Property Taxes$6,769.31 | Operating Expenses0 |
| Year 1 | Year 5 | Year 10 | ||||
| Expected Rent | $34,800.00 $2,900.00 / mo | $174,000.00 $2,900.00 / mo | $348,000.00 $2,900.00 / mo | |||
| Estimated Expenses | $6,769.31 | $33,846.55 | $67,693.10 | |||
| Net Cash Flow | $28,030.69 | $140,153.45 | $280,306.90 | |||
| HOA Fees | $2,904.00 | $14,520.00 | $29,040.00 |