Property Info
- MLS TB8502533
- Unit No -
- Bedrooms 3
- Bathrooms 2
- Area (sqft) 1813
- Living Area (sqft) 1813
- Foundation Slab
- Min Lease Slab
- HOA Fees $66.67
Interior Features
- Ceiling Fans(s)
- Eat-in Kitchen
- Solid Wood Cabinets
- Thermostat
- Walk-In Closet(s)
Cash Flow
| Cap Rate5.5 | Gross Yield7.2% | Annual Rent$32,400.00 | Property Taxes$7,071.17 | Operating Expenses0 |
| Year 1 | Year 5 | Year 10 | ||||
| Expected Rent | $32,400.00 $2,700.00 / mo | $162,000.00 $2,700.00 / mo | $324,000.00 $2,700.00 / mo | |||
| Estimated Expenses | $7,071.17 | $35,355.85 | $70,711.70 | |||
| Net Cash Flow | $25,328.83 | $126,644.15 | $253,288.30 | |||
| HOA Fees | $800.04 | $4,000.20 | $8,000.40 |