Property Info
- MLS TB8496731
- Unit No -
- Bedrooms 3
- Bathrooms 3
- Area (sqft) 2045
- Living Area (sqft) 1594
- Foundation Slab
- Min Lease Slab
- HOA Fees $266.67
Interior Features
- Cathedral Ceiling(s)
- Ceiling Fans(s)
Cash Flow
| Cap Rate6.1 | Gross Yield9.2% | Annual Rent$28,200.00 | Property Taxes$6,342.71 | Operating Expenses0 |
| Year 1 | Year 5 | Year 10 | ||||
| Expected Rent | $28,200.00 $2,350.00 / mo | $141,000.00 $2,350.00 / mo | $282,000.00 $2,350.00 / mo | |||
| Estimated Expenses | $6,342.71 | $31,713.55 | $63,427.10 | |||
| Net Cash Flow | $21,857.29 | $109,286.45 | $218,572.90 | |||
| HOA Fees | $3,200.04 | $16,000.20 | $32,000.40 |