Property Info
- MLS TB8498164
- Unit No -
- Bedrooms 3
- Bathrooms 3
- Area (sqft) 1478
- Living Area (sqft) 1200
- Foundation Slab
- Min Lease Slab
- HOA Fees $364.00
Interior Features
- Ceiling Fans(s)
Cash Flow
| Cap Rate10.3 | Gross Yield14.1% | Annual Rent$23,880.00 | Property Taxes$2,048.00 | Operating Expenses0 |
| Year 1 | Year 5 | Year 10 | ||||
| Expected Rent | $23,880.00 $1,990.00 / mo | $119,400.00 $1,990.00 / mo | $238,800.00 $1,990.00 / mo | |||
| Estimated Expenses | $2,048.00 | $10,240.00 | $20,480.00 | |||
| Net Cash Flow | $21,832.00 | $109,160.00 | $218,320.00 | |||
| HOA Fees | $4,368.00 | $21,840.00 | $43,680.00 |