Property Info
- MLS TB8508161
- Unit No -
- Bedrooms 3
- Bathrooms 3
- Area (sqft) 1386
- Living Area (sqft) 1386
- Foundation Slab
- Min Lease Slab
- HOA Fees $185.00
Interior Features
- Kitchen/Family Room Combo
- Open Floorplan
- PrimaryBedroom Upstairs
- Solid Surface Counters
- Solid Wood Cabinets
- Thermostat
Cash Flow
| Cap Rate6.1 | Gross Yield8.9% | Annual Rent$22,800.00 | Property Taxes$5,029.38 | Operating Expenses0 |
| Year 1 | Year 5 | Year 10 | ||||
| Expected Rent | $22,800.00 $1,900.00 / mo | $114,000.00 $1,900.00 / mo | $228,000.00 $1,900.00 / mo | |||
| Estimated Expenses | $5,029.38 | $25,146.90 | $50,293.80 | |||
| Net Cash Flow | $17,770.62 | $88,853.10 | $177,706.20 | |||
| HOA Fees | $2,220.00 | $11,100.00 | $22,200.00 |