Property Info
- MLS TB8505389
- Unit No -
- Bedrooms 3
- Bathrooms 3
- Area (sqft) 1673
- Living Area (sqft) 1673
- Foundation Slab
- Min Lease Slab
- HOA Fees $65.00
Interior Features
- Open Floorplan
- Solid Surface Counters
- Split Bedroom
- Walk-In Closet(s)
Cash Flow
| Cap Rate6.2 | Gross Yield8.6% | Annual Rent$24,000.00 | Property Taxes$5,952.00 | Operating Expenses0 |
| Year 1 | Year 5 | Year 10 | ||||
| Expected Rent | $24,000.00 $2,000.00 / mo | $120,000.00 $2,000.00 / mo | $240,000.00 $2,000.00 / mo | |||
| Estimated Expenses | $5,952.00 | $29,760.00 | $59,520.00 | |||
| Net Cash Flow | $18,048.00 | $90,240.00 | $180,480.00 | |||
| HOA Fees | $780.00 | $3,900.00 | $7,800.00 |