Property Info
- MLS TB8359225
- Unit No A
- Bedrooms 2
- Bathrooms 3
- Area (sqft) -
- Living Area (sqft) 1224
- Foundation Slab
- Min Lease Slab
- HOA Fees $90.00
Interior Features
- Ceiling Fans(s)
- Split Bedroom
Cash Flow
| Cap Rate7.2 | Gross Yield8.5% | Annual Rent$21,300.00 | Property Taxes$2,252.30 | Operating Expenses0 |
| Year 1 | Year 5 | Year 10 | ||||
| Expected Rent | $21,300.00 $1,775.00 / mo | $106,500.00 $1,775.00 / mo | $213,000.00 $1,775.00 / mo | |||
| Estimated Expenses | $2,252.30 | $11,261.50 | $22,523.00 | |||
| Net Cash Flow | $19,047.70 | $95,238.50 | $190,477.00 | |||
| HOA Fees | $1,080.00 | $5,400.00 | $10,800.00 |