Property Info
- MLS TB8526509
- Unit No -
- Bedrooms 3
- Bathrooms 2
- Area (sqft) 2139
- Living Area (sqft) 1722
- Foundation Slab
- Min Lease Slab
- HOA Fees $42.67
Interior Features
- Eat-in Kitchen
- Living Room/Dining Room Combo
- Primary Bedroom Main Floor
- Thermostat
Cash Flow
| Cap Rate6.5 | Gross Yield7.9% | Annual Rent$26,400.00 | Property Taxes$4,021.40 | 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 | $4,021.40 | $20,107.00 | $40,214.00 | |||
| Net Cash Flow | $22,378.60 | $111,893.00 | $223,786.00 | |||
| HOA Fees | $512.04 | $2,560.20 | $5,120.40 |