Property Info
- MLS TB8353235
- Unit No -
- Bedrooms 2
- Bathrooms 3
- Area (sqft) -
- Living Area (sqft) 1296
- Foundation Slab
- Min Lease Slab
- HOA Fees $240.00
Interior Features
- Ceiling Fans(s)
Cash Flow
| Cap Rate6.5 | Gross Yield9.1% | Annual Rent$21,600.00 | Property Taxes$3,230.05 | Operating Expenses0 |
| Year 1 | Year 5 | Year 10 | ||||
| Expected Rent | $21,600.00 $1,800.00 / mo | $108,000.00 $1,800.00 / mo | $216,000.00 $1,800.00 / mo | |||
| Estimated Expenses | $3,230.05 | $16,150.25 | $32,300.50 | |||
| Net Cash Flow | $18,369.95 | $91,849.75 | $183,699.50 | |||
| HOA Fees | $2,880.00 | $14,400.00 | $28,800.00 |