Property Info
- MLS TB8375967
- Unit No C
- Bedrooms 2
- Bathrooms 2
- Area (sqft) -
- Living Area (sqft) 1302
- Foundation Slab
- Min Lease Slab
- HOA Fees $130.00
Interior Features
- Ceiling Fans(s)
- PrimaryBedroom Upstairs
- Solid Wood Cabinets
- Thermostat
Cash Flow
| Cap Rate5.1 | Gross Yield6.5% | Annual Rent$16,800.00 | Property Taxes$2,179.59 | Operating Expenses0 |
| Year 1 | Year 5 | Year 10 | ||||
| Expected Rent | $16,800.00 $1,400.00 / mo | $84,000.00 $1,400.00 / mo | $168,000.00 $1,400.00 / mo | |||
| Estimated Expenses | $2,179.59 | $10,897.95 | $21,795.90 | |||
| Net Cash Flow | $14,620.41 | $73,102.05 | $146,204.10 | |||
| HOA Fees | $1,560.00 | $7,800.00 | $15,600.00 |