Property Info
- MLS TB8315972
- Unit No D
- Bedrooms 2
- Bathrooms 2
- Area (sqft) -
- Living Area (sqft) 918
- Foundation Slab
- Min Lease Slab
- HOA Fees $586.00
Interior Features
- Ceiling Fans(s)
- Living Room/Dining Room Combo
- Thermostat
- Window Treatments
Cash Flow
Cap Rate3.3 | Gross Yield7.5% | Annual Rent$17,700.00 | Property Taxes$2,925.01 | Operating Expenses0 |
Year 1 | Year 5 | Year 10 | ||||
Expected Rent | $17,700.00 $1,475.00 / mo | $88,500.00 $1,475.00 / mo | $177,000.00 $1,475.00 / mo | |||
Estimated Expenses | $2,925.01 | $14,625.05 | $29,250.10 | |||
Net Cash Flow | $14,774.99 | $73,874.95 | $147,749.90 | |||
HOA Fees | $7,032.00 | $35,160.00 | $70,320.00 |