Property Info
- MLS TB8487021
- Unit No -
- Bedrooms 3
- Bathrooms 3
- Area (sqft) 1900
- Living Area (sqft) 1704
- Foundation Block
- Min Lease Block
- HOA Fees $280.00
Interior Features
- Ceiling Fans(s)
- Open Floorplan
- Primary Bedroom Main Floor
- Solid Surface Counters
- Walk-In Closet(s)
Cash Flow
| Cap Rate5.3 | Gross Yield7.9% | Annual Rent$25,200.00 | Property Taxes$5,066.00 | Operating Expenses0 |
| Year 1 | Year 5 | Year 10 | ||||
| Expected Rent | $25,200.00 $2,100.00 / mo | $126,000.00 $2,100.00 / mo | $252,000.00 $2,100.00 / mo | |||
| Estimated Expenses | $5,066.00 | $25,330.00 | $50,660.00 | |||
| Net Cash Flow | $20,134.00 | $100,670.00 | $201,340.00 | |||
| HOA Fees | $3,360.00 | $16,800.00 | $33,600.00 |