Property Info
- MLS TB8513901
- Unit No -
- Bedrooms 3
- Bathrooms 2
- Area (sqft) 2965
- Living Area (sqft) 2218
- Foundation Slab
- Min Lease Slab
- HOA Fees $17.50
Interior Features
- Cathedral Ceiling(s)
- Ceiling Fans(s)
- Split Bedroom
- Walk-In Closet(s)
Cash Flow
| Cap Rate6.8 | Gross Yield8.9% | Annual Rent$25,800.00 | Property Taxes$5,893.11 | Operating Expenses0 |
| Year 1 | Year 5 | Year 10 | ||||
| Expected Rent | $25,800.00 $2,150.00 / mo | $129,000.00 $2,150.00 / mo | $258,000.00 $2,150.00 / mo | |||
| Estimated Expenses | $5,893.11 | $29,465.55 | $58,931.10 | |||
| Net Cash Flow | $19,906.89 | $99,534.45 | $199,068.90 | |||
| HOA Fees | $210.00 | $1,050.00 | $2,100.00 |