Property Info
- MLS TB8347568
- Unit No -
- Bedrooms 2
- Bathrooms 2
- Area (sqft) -
- Living Area (sqft) 1380
- Foundation Slab
- Min Lease Slab
- HOA Fees $171.67
Interior Features
- Ceiling Fans(s)
- High Ceilings
- Living Room/Dining Room Combo
- Open Floorplan
- Solid Surface Counters
- Solid Wood Cabinets
- Tray Ceiling(s)
- Walk-In Closet(s)
Cash Flow
| Cap Rate4.7 | Gross Yield7.1% | Annual Rent$23,100.00 | Property Taxes$5,664.00 | Operating Expenses0 |
| Year 1 | Year 5 | Year 10 | ||||
| Expected Rent | $23,100.00 $1,925.00 / mo | $115,500.00 $1,925.00 / mo | $231,000.00 $1,925.00 / mo | |||
| Estimated Expenses | $5,664.00 | $28,320.00 | $56,640.00 | |||
| Net Cash Flow | $17,436.00 | $87,180.00 | $174,360.00 | |||
| HOA Fees | $2,060.04 | $10,300.20 | $20,600.40 |