Property Info
- MLS TB8522916
- Unit No -
- Bedrooms 3
- Bathrooms 2
- Area (sqft) 1291
- Living Area (sqft) 1160
- Foundation Slab
- Min Lease Slab
- HOA Fees $311.00
Interior Features
- Ceiling Fans(s)
- Thermostat
- Walk-In Closet(s)
- Window Treatments
Cash Flow
| Cap Rate6.9 | Gross Yield10.2% | Annual Rent$23,040.00 | Property Taxes$3,690.00 | Operating Expenses0 |
| Year 1 | Year 5 | Year 10 | ||||
| Expected Rent | $23,040.00 $1,920.00 / mo | $115,200.00 $1,920.00 / mo | $230,400.00 $1,920.00 / mo | |||
| Estimated Expenses | $3,690.00 | $18,450.00 | $36,900.00 | |||
| Net Cash Flow | $19,350.00 | $96,750.00 | $193,500.00 | |||
| HOA Fees | $3,732.00 | $18,660.00 | $37,320.00 |