Property Info
- MLS TB8508458
- Unit No -
- Bedrooms 3
- Bathrooms 3
- Area (sqft) 1634
- Living Area (sqft) 1634
- Foundation Slab
- Min Lease Slab
- HOA Fees $343.00
Interior Features
- Living Room/Dining Room Combo
- Open Floorplan
- PrimaryBedroom Upstairs
- Solid Surface Counters
- Solid Wood Cabinets
- Thermostat
- Walk-In Closet(s)
Cash Flow
| Cap Rate5.1 | Gross Yield8% | Annual Rent$21,600.00 | Property Taxes$3,768.86 | Operating Expenses0 |
| Year 1 | Year 5 | Year 10 | ||||
| Expected Rent | $21,600.00 $1,800.00 / mo | $108,000.00 $1,800.00 / mo | $216,000.00 $1,800.00 / mo | |||
| Estimated Expenses | $3,768.86 | $18,844.30 | $37,688.60 | |||
| Net Cash Flow | $17,831.14 | $89,155.70 | $178,311.40 | |||
| HOA Fees | $4,116.00 | $20,580.00 | $41,160.00 |