Property Info
- MLS TB8417895
- Unit No -
- Bedrooms 2
- Bathrooms 3
- Area (sqft) 1202
- Living Area (sqft) 1170
- Foundation Slab
- Min Lease Slab
- HOA Fees $570.00
Interior Features
- Ceiling Fans(s)
- Eat-in Kitchen
- High Ceilings
- Open Floorplan
- PrimaryBedroom Upstairs
- Solid Wood Cabinets
- Stone Counters
Cash Flow
| Cap Rate6.2 | Gross Yield11.2% | Annual Rent$24,000.00 | Property Taxes$3,866.44 | Operating Expenses0 |
| Year 1 | Year 5 | Year 10 | ||||
| Expected Rent | $24,000.00 $2,000.00 / mo | $120,000.00 $2,000.00 / mo | $240,000.00 $2,000.00 / mo | |||
| Estimated Expenses | $3,866.44 | $19,332.20 | $38,664.40 | |||
| Net Cash Flow | $20,133.56 | $100,667.80 | $201,335.60 | |||
| HOA Fees | $6,840.00 | $34,200.00 | $68,400.00 |