Property Info
- MLS TB8521239
- Unit No -
- Bedrooms 3
- Bathrooms 3
- Area (sqft) 2448
- Living Area (sqft) 1928
- Foundation Slab
- Min Lease Slab
- HOA Fees $334.00
Interior Features
- Ceiling Fans(s)
- Kitchen/Family Room Combo
- Open Floorplan
Cash Flow
| Cap Rate5.8 | Gross Yield9.1% | Annual Rent$26,400.00 | Property Taxes$5,453.68 | Operating Expenses0 |
| Year 1 | Year 5 | Year 10 | ||||
| Expected Rent | $26,400.00 $2,200.00 / mo | $132,000.00 $2,200.00 / mo | $264,000.00 $2,200.00 / mo | |||
| Estimated Expenses | $5,453.68 | $27,268.40 | $54,536.80 | |||
| Net Cash Flow | $20,946.32 | $104,731.60 | $209,463.20 | |||
| HOA Fees | $4,008.00 | $20,040.00 | $40,080.00 |