Property Info
- MLS TB8322791
- Unit No -
- Bedrooms 2
- Bathrooms 2
- Area (sqft) -
- Living Area (sqft) 1094
- Foundation Slab
- Min Lease Slab
- HOA Fees $522.00
Interior Features
- Ceiling Fans(s)
- Eat-in Kitchen
- Living Room/Dining Room Combo
- Primary Bedroom Main Floor
- Split Bedroom
- Walk-In Closet(s)
- Window Treatments
Cash Flow
| Cap Rate6.3 | Gross Yield10.4% | Annual Rent$22,800.00 | Property Taxes$2,671.00 | Operating Expenses0 |
| Year 1 | Year 5 | Year 10 | ||||
| Expected Rent | $22,800.00 $1,900.00 / mo | $114,000.00 $1,900.00 / mo | $228,000.00 $1,900.00 / mo | |||
| Estimated Expenses | $2,671.00 | $13,355.00 | $26,710.00 | |||
| Net Cash Flow | $20,129.00 | $100,645.00 | $201,290.00 | |||
| HOA Fees | $6,264.00 | $31,320.00 | $62,640.00 |