Property Info
- MLS TB8368085
- Unit No C
- Bedrooms 2
- Bathrooms 2
- Area (sqft) -
- Living Area (sqft) 1281
- Foundation Slab
- Min Lease Slab
- HOA Fees $200.00
Interior Features
- Ceiling Fans(s)
- Eat-in Kitchen
- Living Room/Dining Room Combo
- Split Bedroom
- Walk-In Closet(s)
Cash Flow
| Cap Rate3.3 | Gross Yield5.3% | Annual Rent$26,400.00 | Property Taxes$7,428.32 | Operating Expenses0 |
| Year 1 | Year 5 | Year 10 | ||||
| Expected Rent | $26,400.00 $2,200.00 / mo | $132,000.00 $2,200.00 / mo | $264,000.00 $2,200.00 / mo | |||
| Estimated Expenses | $7,428.32 | $37,141.60 | $74,283.20 | |||
| Net Cash Flow | $18,971.68 | $94,858.40 | $189,716.80 | |||
| HOA Fees | $2,400.00 | $12,000.00 | $24,000.00 |