Property Info
- MLS TB8479798
- Unit No -
- Bedrooms 3
- Bathrooms 2
- Area (sqft) 1425
- Living Area (sqft) 1425
- Foundation Block
- Min Lease Block
- HOA Fees $90.00
Interior Features
- Eat-in Kitchen
Cash Flow
| Cap Rate5.5 | Gross Yield7% | Annual Rent$30,000.00 | Property Taxes$5,459.97 | Operating Expenses0 |
| Year 1 | Year 5 | Year 10 | ||||
| Expected Rent | $30,000.00 $2,500.00 / mo | $150,000.00 $2,500.00 / mo | $300,000.00 $2,500.00 / mo | |||
| Estimated Expenses | $5,459.97 | $27,299.85 | $54,599.70 | |||
| Net Cash Flow | $24,540.03 | $122,700.15 | $245,400.30 | |||
| HOA Fees | $1,080.00 | $5,400.00 | $10,800.00 |