Property Info
- MLS TB8509947
- Unit No -
- Bedrooms 3
- Bathrooms 2
- Area (sqft) 1955
- Living Area (sqft) 1560
- Foundation Block
- Min Lease Block
- HOA Fees $12.50
Interior Features
- Walk-In Closet(s)
Cash Flow
| Cap Rate6.1 | Gross Yield8% | Annual Rent$27,600.00 | Property Taxes$6,576.19 | 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 | $6,576.19 | $32,880.95 | $65,761.90 | |||
| Net Cash Flow | $21,023.81 | $105,119.05 | $210,238.10 | |||
| HOA Fees | $150.00 | $750.00 | $1,500.00 |