Property Info
- MLS TB8389283
- Unit No -
- Bedrooms 2
- Bathrooms 3
- Area (sqft) -
- Living Area (sqft) 1280
- Foundation Slab
- Min Lease Slab
- HOA Fees $300.00
Interior Features
- Thermostat
Cash Flow
| Cap Rate7.2 | Gross Yield10.6% | Annual Rent$20,400.00 | Property Taxes$2,858.51 | 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 | $2,858.51 | $14,292.55 | $28,585.10 | |||
| Net Cash Flow | $17,541.49 | $87,707.45 | $175,414.90 | |||
| HOA Fees | $3,600.00 | $18,000.00 | $36,000.00 |