Property Info
- MLS TB8322018
- Unit No -
- Bedrooms 2
- Bathrooms 2
- Area (sqft) -
- Living Area (sqft) 1134
- Foundation Slab
- Min Lease Slab
- HOA Fees $255.00
Interior Features
- Ceiling Fans(s)
Cash Flow
| Cap Rate3.6 | Gross Yield5.5% | Annual Rent$16,200.00 | Property Taxes$2,523.27 | Operating Expenses0 |
| Year 1 | Year 5 | Year 10 | ||||
| Expected Rent | $16,200.00 $1,350.00 / mo | $81,000.00 $1,350.00 / mo | $162,000.00 $1,350.00 / mo | |||
| Estimated Expenses | $2,523.27 | $12,616.35 | $25,232.70 | |||
| Net Cash Flow | $13,676.73 | $68,383.65 | $136,767.30 | |||
| HOA Fees | $3,060.00 | $15,300.00 | $30,600.00 |