Property Info
- MLS TB8332130
- Unit No -
- Bedrooms 2
- Bathrooms 2
- Area (sqft) -
- Living Area (sqft) 1035
- Foundation Crawlspace
- Min Lease Crawlspace
- HOA Fees $230.00
Interior Features
- Ceiling Fans(s)
- Window Treatments
Cash Flow
| Cap Rate10.7 | Gross Yield12.3% | Annual Rent$26,400.00 | Property Taxes$734.73 | Operating Expenses0 |
| Year 1 | Year 5 | Year 10 | ||||
| Expected Rent | $26,400.00 $2,200.00 / mo | $132,000.00 $2,200.00 / mo | $264,000.00 $2,200.00 / mo | |||
| Estimated Expenses | $734.73 | $3,673.65 | $7,347.30 | |||
| Net Cash Flow | $25,665.27 | $128,326.35 | $256,652.70 | |||
| HOA Fees | $2,760.00 | $13,800.00 | $27,600.00 |