Property Info
- MLS TB8378842
- Unit No -
- Bedrooms 2
- Bathrooms 2
- Area (sqft) -
- Living Area (sqft) 1044
- Foundation Slab
- Min Lease Slab
- HOA Fees $185.00
Interior Features
- Ceiling Fans(s)
- Eat-in Kitchen
- High Ceilings
- PrimaryBedroom Upstairs
- Split Bedroom
- Thermostat
Cash Flow
| Cap Rate5.4 | Gross Yield7.3% | Annual Rent$20,400.00 | Property Taxes$3,136.16 | Operating Expenses0 |
| Year 1 | Year 5 | Year 10 | ||||
| Expected Rent | $20,400.00 $1,700.00 / mo | $102,000.00 $1,700.00 / mo | $204,000.00 $1,700.00 / mo | |||
| Estimated Expenses | $3,136.16 | $15,680.80 | $31,361.60 | |||
| Net Cash Flow | $17,263.84 | $86,319.20 | $172,638.40 | |||
| HOA Fees | $2,220.00 | $11,100.00 | $22,200.00 |