Property Info
- MLS TB8411509
- Unit No -
- Bedrooms 2
- Bathrooms 3
- Area (sqft) -
- Living Area (sqft) 1297
- Foundation Slab
- Min Lease Slab
- HOA Fees $350.00
Interior Features
- Kitchen/Family Room Combo
- Walk-In Closet(s)
- Window Treatments
Cash Flow
| Cap Rate6.2 | Gross Yield9.5% | Annual Rent$21,540.00 | Property Taxes$3,248.36 | Operating Expenses0 |
| Year 1 | Year 5 | Year 10 | ||||
| Expected Rent | $21,540.00 $1,795.00 / mo | $107,700.00 $1,795.00 / mo | $215,400.00 $1,795.00 / mo | |||
| Estimated Expenses | $3,248.36 | $16,241.80 | $32,483.60 | |||
| Net Cash Flow | $18,291.64 | $91,458.20 | $182,916.40 | |||
| HOA Fees | $4,200.00 | $21,000.00 | $42,000.00 |