Property Info
- MLS TB8366173
- Unit No -
- Bedrooms 2
- Bathrooms 2
- Area (sqft) -
- Living Area (sqft) 1405
- Foundation Block
- Min Lease Block
- HOA Fees $266.97
Interior Features
- Ceiling Fans(s)
- Open Floorplan
- Primary Bedroom Main Floor
- Thermostat
- Walk-In Closet(s)
Cash Flow
| Cap Rate6.8 | Gross Yield10% | Annual Rent$25,200.00 | Property Taxes$4,902.38 | 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 | $4,902.38 | $24,511.90 | $49,023.80 | |||
| Net Cash Flow | $20,297.62 | $101,488.10 | $202,976.20 | |||
| HOA Fees | $3,203.64 | $16,018.20 | $32,036.40 |