Property Info
- MLS TB8390973
- Unit No -
- Bedrooms 2
- Bathrooms 3
- Area (sqft) -
- Living Area (sqft) 1366
- Foundation Slab
- Min Lease Slab
- HOA Fees $279.96
Interior Features
- Split Bedroom
- Vaulted Ceiling(s)
Cash Flow
| Cap Rate6.1 | Gross Yield9.6% | Annual Rent$19,800.00 | Property Taxes$3,820.00 | Operating Expenses0 |
| Year 1 | Year 5 | Year 10 | ||||
| Expected Rent | $19,800.00 $1,650.00 / mo | $99,000.00 $1,650.00 / mo | $198,000.00 $1,650.00 / mo | |||
| Estimated Expenses | $3,820.00 | $19,100.00 | $38,200.00 | |||
| Net Cash Flow | $15,980.00 | $79,900.00 | $159,800.00 | |||
| HOA Fees | $3,359.52 | $16,797.60 | $33,595.20 |