Property Info
- MLS TB8406561
- Unit No -
- Bedrooms 2
- Bathrooms 2
- Area (sqft) -
- Living Area (sqft) 1008
- Foundation Slab
- Min Lease Slab
- HOA Fees $704.40
Interior Features
- Ceiling Fans(s)
- Open Floorplan
- Stone Counters
- Thermostat
- Window Treatments
Cash Flow
| Cap Rate8.0 | Gross Yield14.2% | Annual Rent$24,900.00 | Property Taxes$2,493.85 | Operating Expenses0 |
| Year 1 | Year 5 | Year 10 | ||||
| Expected Rent | $24,900.00 $2,075.00 / mo | $124,500.00 $2,075.00 / mo | $249,000.00 $2,075.00 / mo | |||
| Estimated Expenses | $2,493.85 | $12,469.25 | $24,938.50 | |||
| Net Cash Flow | $22,406.15 | $112,030.75 | $224,061.50 | |||
| HOA Fees | $8,452.80 | $42,264.00 | $84,528.00 |