Property Info
- MLS TB8324628
- Unit No -
- Bedrooms 2
- Bathrooms 3
- Area (sqft) -
- Living Area (sqft) 1146
- Foundation Slab
- Min Lease Slab
- HOA Fees $387.00
Interior Features
- Ceiling Fans(s)
- Eat-in Kitchen
- Living Room/Dining Room Combo
- PrimaryBedroom Upstairs
- Solid Surface Counters
- Thermostat
Cash Flow
| Cap Rate6.1 | Gross Yield9.4% | Annual Rent$23,580.00 | Property Taxes$3,585.00 | Operating Expenses0 |
| Year 1 | Year 5 | Year 10 | ||||
| Expected Rent | $23,580.00 $1,965.00 / mo | $117,900.00 $1,965.00 / mo | $235,800.00 $1,965.00 / mo | |||
| Estimated Expenses | $3,585.00 | $17,925.00 | $35,850.00 | |||
| Net Cash Flow | $19,995.00 | $99,975.00 | $199,950.00 | |||
| HOA Fees | $4,644.00 | $23,220.00 | $46,440.00 |