Property Info
- MLS TB8417989
- Unit No -
- Bedrooms 2
- Bathrooms 3
- Area (sqft) 1621
- Living Area (sqft) 1278
- Foundation Slab
- Min Lease Slab
- HOA Fees $318.00
Interior Features
- Ceiling Fans(s)
Cash Flow
| Cap Rate4.6 | Gross Yield8.1% | Annual Rent$22,200.00 | Property Taxes$5,600.30 | Operating Expenses0 |
| Year 1 | Year 5 | Year 10 | ||||
| Expected Rent | $22,200.00 $1,850.00 / mo | $111,000.00 $1,850.00 / mo | $222,000.00 $1,850.00 / mo | |||
| Estimated Expenses | $5,600.30 | $28,001.50 | $56,003.00 | |||
| Net Cash Flow | $16,599.70 | $82,998.50 | $165,997.00 | |||
| HOA Fees | $3,816.00 | $19,080.00 | $38,160.00 |