Property Info
- MLS TB8373913
- Unit No -
- Bedrooms 2
- Bathrooms 3
- Area (sqft) -
- Living Area (sqft) 1350
- Foundation Slab
- Min Lease Slab
- HOA Fees $516.00
Interior Features
- Ceiling Fans(s)
- Vaulted Ceiling(s)
- Walk-In Closet(s)
Cash Flow
| Cap Rate5.8 | Gross Yield10.1% | Annual Rent$25,200.00 | Property Taxes$4,395.82 | Operating Expenses0 |
| Year 1 | Year 5 | Year 10 | ||||
| Expected Rent | $25,200.00 $2,100.00 / mo | $126,000.00 $2,100.00 / mo | $252,000.00 $2,100.00 / mo | |||
| Estimated Expenses | $4,395.82 | $21,979.10 | $43,958.20 | |||
| Net Cash Flow | $20,804.18 | $104,020.90 | $208,041.80 | |||
| HOA Fees | $6,192.00 | $30,960.00 | $61,920.00 |