Property Info
- MLS TB8305438
- Unit No -
- Bedrooms 2
- Bathrooms 3
- Area (sqft) -
- Living Area (sqft) 1708
- Foundation Slab
- Min Lease Slab
- HOA Fees $200.67
Interior Features
- Ceiling Fans(s)
Cash Flow
| Cap Rate5.2 | Gross Yield7.5% | Annual Rent$21,000.00 | Property Taxes$4,086.13 | Operating Expenses0 |
| Year 1 | Year 5 | Year 10 | ||||
| Expected Rent | $21,000.00 $1,750.00 / mo | $105,000.00 $1,750.00 / mo | $210,000.00 $1,750.00 / mo | |||
| Estimated Expenses | $4,086.13 | $20,430.65 | $40,861.30 | |||
| Net Cash Flow | $16,913.87 | $84,569.35 | $169,138.70 | |||
| HOA Fees | $2,408.04 | $12,040.20 | $24,080.40 |