Property Info
- MLS TB8320845
- Unit No D
- Bedrooms 2
- Bathrooms 1
- Area (sqft) -
- Living Area (sqft) 872
- Foundation Block
- Min Lease Block
- HOA Fees $475.00
Interior Features
- Ceiling Fans(s)
- High Ceilings
- Living Room/Dining Room Combo
- Open Floorplan
- PrimaryBedroom Upstairs
- Stone Counters
- Walk-In Closet(s)
Cash Flow
| Cap Rate9.1 | Gross Yield12.6% | Annual Rent$23,400.00 | Property Taxes$882.88 | Operating Expenses0 |
| Year 1 | Year 5 | Year 10 | ||||
| Expected Rent | $23,400.00 $1,950.00 / mo | $117,000.00 $1,950.00 / mo | $234,000.00 $1,950.00 / mo | |||
| Estimated Expenses | $882.88 | $4,414.40 | $8,828.80 | |||
| Net Cash Flow | $22,517.12 | $112,585.60 | $225,171.20 | |||
| HOA Fees | $5,700.00 | $28,500.00 | $57,000.00 |