Property Info
- MLS TB8418486
- Unit No -
- Bedrooms 2
- Bathrooms 3
- Area (sqft) 1240
- Living Area (sqft) 1240
- Foundation Slab
- Min Lease Slab
- HOA Fees $350.00
Interior Features
- Ceiling Fans(s)
- PrimaryBedroom Upstairs
- Solid Surface Counters
- Walk-In Closet(s)
Cash Flow
| Cap Rate5.9 | Gross Yield9.8% | Annual Rent$21,600.00 | Property Taxes$4,369.14 | Operating Expenses0 |
| Year 1 | Year 5 | Year 10 | ||||
| Expected Rent | $21,600.00 $1,800.00 / mo | $108,000.00 $1,800.00 / mo | $216,000.00 $1,800.00 / mo | |||
| Estimated Expenses | $4,369.14 | $21,845.70 | $43,691.40 | |||
| Net Cash Flow | $17,230.86 | $86,154.30 | $172,308.60 | |||
| HOA Fees | $4,200.00 | $21,000.00 | $42,000.00 |