Property Info
- MLS TB8493333
- Unit No -
- Bedrooms 3
- Bathrooms 2
- Area (sqft) 1700
- Living Area (sqft) 960
- Foundation Pillar/Post/Pier
- Min Lease Pillar/Post/Pier
- HOA Fees $46.00
Interior Features
- Eat-in Kitchen
Cash Flow
| Cap Rate9.9 | Gross Yield11.9% | Annual Rent$16,500.00 | Property Taxes$2,236.85 | Operating Expenses0 |
| Year 1 | Year 5 | Year 10 | ||||
| Expected Rent | $16,500.00 $1,375.00 / mo | $82,500.00 $1,375.00 / mo | $165,000.00 $1,375.00 / mo | |||
| Estimated Expenses | $2,236.85 | $11,184.25 | $22,368.50 | |||
| Net Cash Flow | $14,263.15 | $71,315.75 | $142,631.50 | |||
| HOA Fees | $552.00 | $2,760.00 | $5,520.00 |