Property Info
- MLS TB8415587
- Unit No -
- Bedrooms 2
- Bathrooms 3
- Area (sqft) 1374
- Living Area (sqft) 1248
- Foundation Slab
- Min Lease Slab
- HOA Fees $175.00
Interior Features
- Ceiling Fans(s)
- Living Room/Dining Room Combo
- Open Floorplan
- PrimaryBedroom Upstairs
- Solid Surface Counters
- Thermostat
- Walk-In Closet(s)
Cash Flow
| Cap Rate6.6 | Gross Yield9.4% | Annual Rent$23,400.00 | Property Taxes$4,804.38 | Operating Expenses0 |
| Year 1 | Year 5 | Year 10 | ||||
| Expected Rent | $23,400.00 $1,950.00 / mo | $117,000.00 $1,950.00 / mo | $234,000.00 $1,950.00 / mo | |||
| Estimated Expenses | $4,804.38 | $24,021.90 | $48,043.80 | |||
| Net Cash Flow | $18,595.62 | $92,978.10 | $185,956.20 | |||
| HOA Fees | $2,100.00 | $10,500.00 | $21,000.00 |