Property Info
- MLS TB8515436
- Unit No -
- Bedrooms 3
- Bathrooms 3
- Area (sqft) 2266
- Living Area (sqft) 1806
- Foundation Slab
- Min Lease Slab
- HOA Fees $330.00
Interior Features
- PrimaryBedroom Upstairs
Cash Flow
| Cap Rate5.7 | Gross Yield8.4% | Annual Rent$27,600.00 | Property Taxes$4,941.12 | 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 | $4,941.12 | $24,705.60 | $49,411.20 | |||
| Net Cash Flow | $22,658.88 | $113,294.40 | $226,588.80 | |||
| HOA Fees | $3,960.00 | $19,800.00 | $39,600.00 |