Property Info
- MLS TB8323017
- Unit No -
- Bedrooms 2
- Bathrooms 2
- Area (sqft) -
- Living Area (sqft) 1110
- Foundation Slab
- Min Lease Slab
- HOA Fees $580.00
Interior Features
- Ceiling Fans(s)
- Living Room/Dining Room Combo
- PrimaryBedroom Upstairs
- Solid Surface Counters
- Thermostat
Cash Flow
| Cap Rate7.4 | Gross Yield12.3% | Annual Rent$27,600.00 | Property Taxes$3,934.00 | Operating Expenses0 |
| Year 1 | Year 5 | Year 10 | ||||
| Expected Rent | $27,600.00 $2,300.00 / mo | $138,000.00 $2,300.00 / mo | $276,000.00 $2,300.00 / mo | |||
| Estimated Expenses | $3,934.00 | $19,670.00 | $39,340.00 | |||
| Net Cash Flow | $23,666.00 | $118,330.00 | $236,660.00 | |||
| HOA Fees | $6,960.00 | $34,800.00 | $69,600.00 |