Property Info
- MLS TB8527360
- Unit No -
- Bedrooms 3
- Bathrooms 3
- Area (sqft) 2819
- Living Area (sqft) 1860
- Foundation Block
- Min Lease Block
- HOA Fees $211.00
Interior Features
- High Ceilings
- Primary Bedroom Main Floor
- Walk-In Closet(s)
Cash Flow
| Cap Rate6.8 | Gross Yield8.8% | Annual Rent$27,600.00 | Property Taxes$3,599.03 | 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 | $3,599.03 | $17,995.15 | $35,990.30 | |||
| Net Cash Flow | $24,000.97 | $120,004.85 | $240,009.70 | |||
| HOA Fees | $2,532.00 | $12,660.00 | $25,320.00 |