Property Info
- MLS TB8353842
- Unit No -
- Bedrooms 2
- Bathrooms 2
- Area (sqft) -
- Living Area (sqft) 888
- Foundation Slab
- Min Lease Slab
- HOA Fees $511.00
Interior Features
- Solid Surface Counters
- Thermostat
- Walk-In Closet(s)
Cash Flow
| Cap Rate6.2 | Gross Yield10.3% | Annual Rent$22,200.00 | Property Taxes$2,817.45 | Operating Expenses0 |
| Year 1 | Year 5 | Year 10 | ||||
| Expected Rent | $22,200.00 $1,850.00 / mo | $111,000.00 $1,850.00 / mo | $222,000.00 $1,850.00 / mo | |||
| Estimated Expenses | $2,817.45 | $14,087.25 | $28,174.50 | |||
| Net Cash Flow | $19,382.55 | $96,912.75 | $193,825.50 | |||
| HOA Fees | $6,132.00 | $30,660.00 | $61,320.00 |