Property Info
- MLS TB8506607
- Unit No -
- Bedrooms 3
- Bathrooms 2
- Area (sqft) 1412
- Living Area (sqft) 1365
- Foundation Slab
- Min Lease Slab
- HOA Fees $20.00
Interior Features
- High Ceilings
- Kitchen/Family Room Combo
- Open Floorplan
- Solid Surface Counters
- Thermostat
- Walk-In Closet(s)
- Window Treatments
Cash Flow
| Cap Rate6.4 | Gross Yield8.7% | Annual Rent$27,000.00 | Property Taxes$6,842.52 | Operating Expenses0 |
| Year 1 | Year 5 | Year 10 | ||||
| Expected Rent | $27,000.00 $2,250.00 / mo | $135,000.00 $2,250.00 / mo | $270,000.00 $2,250.00 / mo | |||
| Estimated Expenses | $6,842.52 | $34,212.60 | $68,425.20 | |||
| Net Cash Flow | $20,157.48 | $100,787.40 | $201,574.80 | |||
| HOA Fees | $240.00 | $1,200.00 | $2,400.00 |