Property Info
- MLS TB8386320
- Unit No -
- Bedrooms 2
- Bathrooms 3
- Area (sqft) -
- Living Area (sqft) 1080
- Foundation Slab
- Min Lease Slab
- HOA Fees $427.31
Interior Features
- Ceiling Fans(s)
- PrimaryBedroom Upstairs
Cash Flow
| Cap Rate7.2 | Gross Yield11.1% | Annual Rent$22,800.00 | Property Taxes$2,870.09 | Operating Expenses0 |
| Year 1 | Year 5 | Year 10 | ||||
| Expected Rent | $22,800.00 $1,900.00 / mo | $114,000.00 $1,900.00 / mo | $228,000.00 $1,900.00 / mo | |||
| Estimated Expenses | $2,870.09 | $14,350.45 | $28,700.90 | |||
| Net Cash Flow | $19,929.91 | $99,649.55 | $199,299.10 | |||
| HOA Fees | $5,127.72 | $25,638.60 | $51,277.20 |