Property Info
- MLS TB8378680
- Unit No -
- Bedrooms 2
- Bathrooms 2
- Area (sqft) -
- Living Area (sqft) 1185
- Foundation Slab
- Min Lease Slab
- HOA Fees $2.08
Interior Features
- Ceiling Fans(s)
- Open Floorplan
- Walk-In Closet(s)
Cash Flow
| Cap Rate16.4 | Gross Yield17.6% | Annual Rent$45,600.00 | Property Taxes$3,185.02 | Operating Expenses0 |
| Year 1 | Year 5 | Year 10 | ||||
| Expected Rent | $45,600.00 $3,800.00 / mo | $228,000.00 $3,800.00 / mo | $456,000.00 $3,800.00 / mo | |||
| Estimated Expenses | $3,185.02 | $15,925.10 | $31,850.20 | |||
| Net Cash Flow | $42,414.98 | $212,074.90 | $424,149.80 | |||
| HOA Fees | $24.96 | $124.80 | $249.60 |