Property Info
- MLS TB8478447
- Unit No -
- Bedrooms 3
- Bathrooms 3
- Area (sqft) 1803
- Living Area (sqft) 1400
- Foundation Slab
- Min Lease Slab
- HOA Fees $207.27
Interior Features
- Ceiling Fans(s)
- Living Room/Dining Room Combo
- Stone Counters
Cash Flow
| Cap Rate7.4 | Gross Yield9.9% | Annual Rent$28,800.00 | Property Taxes$4,946.47 | 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 | $4,946.47 | $24,732.35 | $49,464.70 | |||
| Net Cash Flow | $23,853.53 | $119,267.65 | $238,535.30 | |||
| HOA Fees | $2,487.24 | $12,436.20 | $24,872.40 |