Property Info
- MLS TB8366212
- Unit No -
- Bedrooms 2
- Bathrooms 2
- Area (sqft) -
- Living Area (sqft) 1061
- Foundation Slab
- Min Lease Slab
- HOA Fees $17.50
Interior Features
- Ceiling Fans(s)
- Living Room/Dining Room Combo
Cash Flow
| Cap Rate6.1 | Gross Yield7.6% | Annual Rent$27,600.00 | Property Taxes$5,116.41 | Operating Expenses0 |
| Year 1 | Year 5 | Year 10 | ||||
| Expected Rent | $27,600.00 $2,300.00 / mo | $138,000.00 $2,300.00 / mo | $276,000.00 $2,300.00 / mo | |||
| Estimated Expenses | $5,116.41 | $25,582.05 | $51,164.10 | |||
| Net Cash Flow | $22,483.59 | $112,417.95 | $224,835.90 | |||
| HOA Fees | $210.00 | $1,050.00 | $2,100.00 |