Property Info
- MLS TB8476578
- Unit No -
- Bedrooms 3
- Bathrooms 3
- Area (sqft) 1360
- Living Area (sqft) 1352
- Foundation Slab
- Min Lease Slab
- HOA Fees $365.00
Interior Features
- Ceiling Fans(s)
- Open Floorplan
Cash Flow
| Cap Rate6.5 | Gross Yield9.9% | Annual Rent$22,800.00 | Property Taxes$3,412.00 | 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 | $3,412.00 | $17,060.00 | $34,120.00 | |||
| Net Cash Flow | $19,388.00 | $96,940.00 | $193,880.00 | |||
| HOA Fees | $4,380.00 | $21,900.00 | $43,800.00 |