Property Info
- MLS TB8437578
- Unit No -
- Bedrooms 2
- Bathrooms 3
- Area (sqft) 1159
- Living Area (sqft) 1159
- Foundation Block
- Min Lease Block
- HOA Fees $330.75
Interior Features
- Ceiling Fans(s)
- PrimaryBedroom Upstairs
- Split Bedroom
- Walk-In Closet(s)
Cash Flow
| Cap Rate7.0 | Gross Yield9.9% | Annual Rent$22,800.00 | Property Taxes$2,715.26 | Operating Expenses0 |
| Year 1 | Year 5 | Year 10 | ||||
| Expected Rent | $22,800.00 $1,900.00 / mo | $114,000.00 $1,900.00 / mo | $228,000.00 $1,900.00 / mo | |||
| Estimated Expenses | $2,715.26 | $13,576.30 | $27,152.60 | |||
| Net Cash Flow | $20,084.74 | $100,423.70 | $200,847.40 | |||
| HOA Fees | $3,969.00 | $19,845.00 | $39,690.00 |