Property Info
- MLS TB8369300
- Unit No -
- Bedrooms 2
- Bathrooms 3
- Area (sqft) -
- Living Area (sqft) 1600
- Foundation Slab
- Min Lease Slab
- HOA Fees $1,200.00
Interior Features
- Eat-in Kitchen
- High Ceilings
- PrimaryBedroom Upstairs
- Window Treatments
Cash Flow
| Cap Rate2.2 | Gross Yield6.8% | Annual Rent$30,000.00 | Property Taxes$5,997.00 | Operating Expenses0 |
| Year 1 | Year 5 | Year 10 | ||||
| Expected Rent | $30,000.00 $2,500.00 / mo | $150,000.00 $2,500.00 / mo | $300,000.00 $2,500.00 / mo | |||
| Estimated Expenses | $5,997.00 | $29,985.00 | $59,970.00 | |||
| Net Cash Flow | $24,003.00 | $120,015.00 | $240,030.00 | |||
| HOA Fees | $14,400.00 | $72,000.00 | $144,000.00 |