Property Info
- MLS TB8394695
- Unit No -
- Bedrooms 2
- Bathrooms 2
- Area (sqft) 1272
- Living Area (sqft) 1097
- Foundation Slab
- Min Lease Slab
- HOA Fees $11.50
Interior Features
- Cathedral Ceiling(s)
- Ceiling Fans(s)
- Eat-in Kitchen
- Living Room/Dining Room Combo
- Open Floorplan
- Thermostat
- Walk-In Closet(s)
- Window Treatments
Cash Flow
| Cap Rate6.2 | Gross Yield6.9% | Annual Rent$26,400.00 | Property Taxes$2,611.00 | Operating Expenses0 |
| Year 1 | Year 5 | Year 10 | ||||
| Expected Rent | $26,400.00 $2,200.00 / mo | $132,000.00 $2,200.00 / mo | $264,000.00 $2,200.00 / mo | |||
| Estimated Expenses | $2,611.00 | $13,055.00 | $26,110.00 | |||
| Net Cash Flow | $23,789.00 | $118,945.00 | $237,890.00 | |||
| HOA Fees | $138.00 | $690.00 | $1,380.00 |