Property Info
- MLS TB8484141
- Unit No -
- Bedrooms 3
- Bathrooms 3
- Area (sqft) 2088
- Living Area (sqft) 2088
- Foundation Block
- Min Lease Block
- HOA Fees $522.00
Interior Features
- Ceiling Fans(s)
Cash Flow
| Cap Rate4.2 | Gross Yield6.6% | Annual Rent$31,800.00 | Property Taxes$5,316.00 | Operating Expenses0 |
| Year 1 | Year 5 | Year 10 | ||||
| Expected Rent | $31,800.00 $2,650.00 / mo | $159,000.00 $2,650.00 / mo | $318,000.00 $2,650.00 / mo | |||
| Estimated Expenses | $5,316.00 | $26,580.00 | $53,160.00 | |||
| Net Cash Flow | $26,484.00 | $132,420.00 | $264,840.00 | |||
| HOA Fees | $6,264.00 | $31,320.00 | $62,640.00 |