Property Info
- MLS TB8316381
- Unit No -
- Bedrooms 2
- Bathrooms 2
- Area (sqft) -
- Living Area (sqft) 1220
- Foundation Slab
- Min Lease Slab
- HOA Fees $363.00
Interior Features
- Cathedral Ceiling(s)
- Ceiling Fans(s)
- Eat-in Kitchen
- Living Room/Dining Room Combo
- Primary Bedroom Main Floor
- Skylight(s)
- Split Bedroom
- Thermostat
- Walk-In Closet(s)
- Window Treatments
Cash Flow
| Cap Rate5.9 | Gross Yield8.8% | Annual Rent$25,200.00 | Property Taxes$3,881.00 | Operating Expenses0 |
| Year 1 | Year 5 | Year 10 | ||||
| Expected Rent | $25,200.00 $2,100.00 / mo | $126,000.00 $2,100.00 / mo | $252,000.00 $2,100.00 / mo | |||
| Estimated Expenses | $3,881.00 | $19,405.00 | $38,810.00 | |||
| Net Cash Flow | $21,319.00 | $106,595.00 | $213,190.00 | |||
| HOA Fees | $4,356.00 | $21,780.00 | $43,560.00 |