Property Info
- MLS TB8441039
- Unit No Lot 20
- Bedrooms 2
- Bathrooms 1
- Area (sqft) 1088
- Living Area (sqft) 680
- Foundation Crawlspace
- Min Lease Crawlspace
- HOA Fees $130.00
Interior Features
- Built-in Features
- Ceiling Fans(s)
- Chair Rail
- Eat-in Kitchen
- Primary Bedroom Main Floor
- Thermostat
- Vaulted Ceiling(s)
- Window Treatments
Cash Flow
| Cap Rate10.7 | Gross Yield12.8% | Annual Rent$18,000.00 | Property Taxes$1,382.00 | Operating Expenses0 |
| Year 1 | Year 5 | Year 10 | ||||
| Expected Rent | $18,000.00 $1,500.00 / mo | $90,000.00 $1,500.00 / mo | $180,000.00 $1,500.00 / mo | |||
| Estimated Expenses | $1,382.00 | $6,910.00 | $13,820.00 | |||
| Net Cash Flow | $16,618.00 | $83,090.00 | $166,180.00 | |||
| HOA Fees | $1,560.00 | $7,800.00 | $15,600.00 |