Property Info
- MLS TB8507054
- Unit No -
- Bedrooms 3
- Bathrooms 2
- Area (sqft) 1385
- Living Area (sqft) 1385
- Foundation Block
- Min Lease Block
- HOA Fees $383.00
Interior Features
- Ceiling Fans(s)
- Living Room/Dining Room Combo
Cash Flow
| Cap Rate6.7 | Gross Yield10.4% | Annual Rent$27,000.00 | Property Taxes$5,013.00 | 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 | $5,013.00 | $25,065.00 | $50,130.00 | |||
| Net Cash Flow | $21,987.00 | $109,935.00 | $219,870.00 | |||
| HOA Fees | $4,596.00 | $22,980.00 | $45,960.00 |