Property Info
- MLS TB8361753
- Unit No -
- Bedrooms 2
- Bathrooms 2
- Area (sqft) -
- Living Area (sqft) 1738
- Foundation Slab
- Min Lease Slab
- HOA Fees $334.00
Interior Features
- Built-in Features
- Ceiling Fans(s)
- Eat-in Kitchen
- High Ceilings
- Kitchen/Family Room Combo
- Solid Surface Counters
- Split Bedroom
- Stone Counters
- Thermostat
- Vaulted Ceiling(s)
- Walk-In Closet(s)
Cash Flow
| Cap Rate6.3 | Gross Yield9.7% | Annual Rent$29,088.00 | Property Taxes$6,258.00 | Operating Expenses0 |
| Year 1 | Year 5 | Year 10 | ||||
| Expected Rent | $29,088.00 $2,424.00 / mo | $145,440.00 $2,424.00 / mo | $290,880.00 $2,424.00 / mo | |||
| Estimated Expenses | $6,258.00 | $31,290.00 | $62,580.00 | |||
| Net Cash Flow | $22,830.00 | $114,150.00 | $228,300.00 | |||
| HOA Fees | $4,008.00 | $20,040.00 | $40,080.00 |