Property Info
- MLS TB8301980
- Unit No -
- Bedrooms 2
- Bathrooms 3
- Area (sqft) -
- Living Area (sqft) 1120
- Foundation Slab
- Min Lease Slab
- HOA Fees $187.00
Interior Features
- Ceiling Fans(s)
- High Ceilings
- PrimaryBedroom Upstairs
- Solid Wood Cabinets
- Stone Counters
Cash Flow
| Cap Rate7.2 | Gross Yield9.2% | Annual Rent$24,000.00 | Property Taxes$2,932.00 | Operating Expenses0 |
| Year 1 | Year 5 | Year 10 | ||||
| Expected Rent | $24,000.00 $2,000.00 / mo | $120,000.00 $2,000.00 / mo | $240,000.00 $2,000.00 / mo | |||
| Estimated Expenses | $2,932.00 | $14,660.00 | $29,320.00 | |||
| Net Cash Flow | $21,068.00 | $105,340.00 | $210,680.00 | |||
| HOA Fees | $2,244.00 | $11,220.00 | $22,440.00 |