Property Info
- MLS TB8314638
- Unit No -
- Bedrooms 2
- Bathrooms 3
- Area (sqft) -
- Living Area (sqft) 1110
- Foundation Slab
- Min Lease Slab
- HOA Fees $410.55
Interior Features
- Ceiling Fans(s)
- Eat-in Kitchen
- Living Room/Dining Room Combo
- PrimaryBedroom Upstairs
- Thermostat
- Window Treatments
Cash Flow
| Cap Rate5.7 | Gross Yield9% | Annual Rent$21,000.00 | Property Taxes$2,812.48 | 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 | $2,812.48 | $14,062.40 | $28,124.80 | |||
| Net Cash Flow | $18,187.52 | $90,937.60 | $181,875.20 | |||
| HOA Fees | $4,926.60 | $24,633.00 | $49,266.00 |