Property Info
- MLS TB8451775
- Unit No -
- Bedrooms 2
- Bathrooms 3
- Area (sqft) 2139
- Living Area (sqft) 1614
- Foundation Slab
- Min Lease Slab
- HOA Fees $365.00
Interior Features
- Ceiling Fans(s)
- High Ceilings
- Living Room/Dining Room Combo
- Open Floorplan
- PrimaryBedroom Upstairs
- Stone Counters
Cash Flow
| Cap Rate6.7 | Gross Yield10% | Annual Rent$27,000.00 | Property Taxes$4,590.59 | Operating Expenses0 |
| Year 1 | Year 5 | Year 10 | ||||
| Expected Rent | $27,000.00 $2,250.00 / mo | $135,000.00 $2,250.00 / mo | $270,000.00 $2,250.00 / mo | |||
| Estimated Expenses | $4,590.59 | $22,952.95 | $45,905.90 | |||
| Net Cash Flow | $22,409.41 | $112,047.05 | $224,094.10 | |||
| HOA Fees | $4,380.00 | $21,900.00 | $43,800.00 |