Property Info
- MLS TB8513475
- Unit No -
- Bedrooms 3
- Bathrooms 2
- Area (sqft) 1916
- Living Area (sqft) 1516
- Foundation Slab
- Min Lease Slab
- HOA Fees $82.00
Interior Features
- Attic Ventilator
- Kitchen/Family Room Combo
- Living Room/Dining Room Combo
- Open Floorplan
- Primary Bedroom Main Floor
- Walk-In Closet(s)
Cash Flow
| Cap Rate6.4 | Gross Yield8.9% | Annual Rent$29,400.00 | Property Taxes$7,521.30 | Operating Expenses0 |
| Year 1 | Year 5 | Year 10 | ||||
| Expected Rent | $29,400.00 $2,450.00 / mo | $147,000.00 $2,450.00 / mo | $294,000.00 $2,450.00 / mo | |||
| Estimated Expenses | $7,521.30 | $37,606.50 | $75,213.00 | |||
| Net Cash Flow | $21,878.70 | $109,393.50 | $218,787.00 | |||
| HOA Fees | $984.00 | $4,920.00 | $9,840.00 |