Property Info
- MLS TB8372417
- Unit No -
- Bedrooms 2
- Bathrooms 3
- Area (sqft) -
- Living Area (sqft) 990
- Foundation Block
- Min Lease Block
- HOA Fees $190.00
Interior Features
- Ceiling Fans(s)
- High Ceilings
- Open Floorplan
- PrimaryBedroom Upstairs
- Solid Surface Counters
- Solid Wood Cabinets
- Stone Counters
- Thermostat
- Walk-In Closet(s)
Cash Flow
| Cap Rate6.4 | Gross Yield8.3% | Annual Rent$28,800.00 | Property Taxes$4,581.48 | Operating Expenses0 |
| Year 1 | Year 5 | Year 10 | ||||
| Expected Rent | $28,800.00 $2,400.00 / mo | $144,000.00 $2,400.00 / mo | $288,000.00 $2,400.00 / mo | |||
| Estimated Expenses | $4,581.48 | $22,907.40 | $45,814.80 | |||
| Net Cash Flow | $24,218.52 | $121,092.60 | $242,185.20 | |||
| HOA Fees | $2,280.00 | $11,400.00 | $22,800.00 |