Property Info
- MLS TB8508782
- Unit No -
- Bedrooms 3
- Bathrooms 3
- Area (sqft) 2045
- Living Area (sqft) 1594
- Foundation Slab
- Min Lease Slab
- HOA Fees $266.67
Interior Features
- Ceiling Fans(s)
Cash Flow
| Cap Rate6.0 | Gross Yield9% | Annual Rent$27,600.00 | Property Taxes$6,087.00 | Operating Expenses0 |
| Year 1 | Year 5 | Year 10 | ||||
| Expected Rent | $27,600.00 $2,300.00 / mo | $138,000.00 $2,300.00 / mo | $276,000.00 $2,300.00 / mo | |||
| Estimated Expenses | $6,087.00 | $30,435.00 | $60,870.00 | |||
| Net Cash Flow | $21,513.00 | $107,565.00 | $215,130.00 | |||
| HOA Fees | $3,200.04 | $16,000.20 | $32,000.40 |