Property Info
- MLS TB8486601
- Unit No -
- Bedrooms 3
- Bathrooms 2
- Area (sqft) 2002
- Living Area (sqft) 1540
- Foundation Slab
- Min Lease Slab
- HOA Fees $14.11
Interior Features
- Central Vaccum
- Kitchen/Family Room Combo
- Solid Wood Cabinets
- Split Bedroom
- Stone Counters
- Walk-In Closet(s)
Cash Flow
| Cap Rate5.8 | Gross Yield8.9% | Annual Rent$24,600.00 | Property Taxes$8,504.32 | Operating Expenses0 |
| Year 1 | Year 5 | Year 10 | ||||
| Expected Rent | $24,600.00 $2,050.00 / mo | $123,000.00 $2,050.00 / mo | $246,000.00 $2,050.00 / mo | |||
| Estimated Expenses | $8,504.32 | $42,521.60 | $85,043.20 | |||
| Net Cash Flow | $16,095.68 | $80,478.40 | $160,956.80 | |||
| HOA Fees | $169.32 | $846.60 | $1,693.20 |