Property Info
- MLS TB8354268
- Unit No C
- Bedrooms 2
- Bathrooms 2
- Area (sqft) -
- Living Area (sqft) 1350
- Foundation Slab
- Min Lease Slab
- HOA Fees $550.00
Interior Features
- Cathedral Ceiling(s)
- Ceiling Fans(s)
- Living Room/Dining Room Combo
- Primary Bedroom Main Floor
Cash Flow
| Cap Rate6.0 | Gross Yield8.2% | Annual Rent$25,200.00 | Property Taxes$62.46 | Operating Expenses0 |
| Year 1 | Year 5 | Year 10 | ||||
| Expected Rent | $25,200.00 $2,100.00 / mo | $126,000.00 $2,100.00 / mo | $252,000.00 $2,100.00 / mo | |||
| Estimated Expenses | $62.46 | $312.30 | $624.60 | |||
| Net Cash Flow | $25,137.54 | $125,687.70 | $251,375.40 | |||
| HOA Fees | $6,600.00 | $33,000.00 | $66,000.00 |