Property Info
- MLS TB8496734
- Unit No -
- Bedrooms 3
- Bathrooms 3
- Area (sqft) 2156
- Living Area (sqft) 1666
- Foundation Block
- Min Lease Block
- HOA Fees $148.80
Interior Features
- Ceiling Fans(s)
Cash Flow
| Cap Rate6.8 | Gross Yield9.3% | Annual Rent$26,400.00 | Property Taxes$5,220.00 | Operating Expenses0 |
| Year 1 | Year 5 | Year 10 | ||||
| Expected Rent | $26,400.00 $2,200.00 / mo | $132,000.00 $2,200.00 / mo | $264,000.00 $2,200.00 / mo | |||
| Estimated Expenses | $5,220.00 | $26,100.00 | $52,200.00 | |||
| Net Cash Flow | $21,180.00 | $105,900.00 | $211,800.00 | |||
| HOA Fees | $1,785.60 | $8,928.00 | $17,856.00 |