Property Info
- MLS TB8354897
- Unit No -
- Bedrooms 2
- Bathrooms 2
- Area (sqft) -
- Living Area (sqft) 1050
- Foundation Slab
- Min Lease Slab
- HOA Fees $39.17
Interior Features
- Cathedral Ceiling(s)
- Ceiling Fans(s)
- Living Room/Dining Room Combo
- Open Floorplan
- Solid Surface Counters
- Solid Wood Cabinets
- Split Bedroom
- Thermostat
- Vaulted Ceiling(s)
- Walk-In Closet(s)
- Window Treatments
Cash Flow
| Cap Rate8.3 | Gross Yield10% | Annual Rent$24,000.00 | Property Taxes$3,709.31 | Operating Expenses0 |
| Year 1 | Year 5 | Year 10 | ||||
| Expected Rent | $24,000.00 $2,000.00 / mo | $120,000.00 $2,000.00 / mo | $240,000.00 $2,000.00 / mo | |||
| Estimated Expenses | $3,709.31 | $18,546.55 | $37,093.10 | |||
| Net Cash Flow | $20,290.69 | $101,453.45 | $202,906.90 | |||
| HOA Fees | $470.04 | $2,350.20 | $4,700.40 |