Property Info
- MLS TB8368261
- Unit No F
- Bedrooms 2
- Bathrooms 2
- Area (sqft) -
- Living Area (sqft) 1100
- Foundation Slab
- Min Lease Slab
- HOA Fees $906.00
Interior Features
- Ceiling Fans(s)
- Kitchen/Family Room Combo
- Open Floorplan
- Solid Wood Cabinets
- Split Bedroom
- Stone Counters
- Thermostat
- Walk-In Closet(s)
Cash Flow
Cap Rate7.1 | Gross Yield13.5% | Annual Rent$32,400.00 | Property Taxes$4,489.00 | Operating Expenses0 |
Year 1 | Year 5 | Year 10 | ||||
Expected Rent | $32,400.00 $2,700.00 / mo | $162,000.00 $2,700.00 / mo | $324,000.00 $2,700.00 / mo | |||
Estimated Expenses | $4,489.00 | $22,445.00 | $44,890.00 | |||
Net Cash Flow | $27,911.00 | $139,555.00 | $279,110.00 | |||
HOA Fees | $10,872.00 | $54,360.00 | $108,720.00 |