Property Info
- MLS TB8321631
- Unit No -
- Bedrooms 2
- Bathrooms 2
- Area (sqft) -
- Living Area (sqft) 1332
- Foundation Slab
- Min Lease Slab
- HOA Fees $291.33
Interior Features
- Built-in Features
- Ceiling Fans(s)
- Living Room/Dining Room Combo
- Primary Bedroom Main Floor
- Solid Surface Counters
- Thermostat
- Walk-In Closet(s)
- Window Treatments
Cash Flow
| Cap Rate5.1 | Gross Yield8.4% | Annual Rent$27,000.00 | Property Taxes$7,154.00 | Operating Expenses0 |
| Year 1 | Year 5 | Year 10 | ||||
| Expected Rent | $27,000.00 $2,250.00 / mo | $135,000.00 $2,250.00 / mo | $270,000.00 $2,250.00 / mo | |||
| Estimated Expenses | $7,154.00 | $35,770.00 | $71,540.00 | |||
| Net Cash Flow | $19,846.00 | $99,230.00 | $198,460.00 | |||
| HOA Fees | $3,495.96 | $17,479.80 | $34,959.60 |