Property Info
- MLS TB8452480
- Unit No -
- Bedrooms 2
- Bathrooms 3
- Area (sqft) 1312
- Living Area (sqft) 1184
- Foundation Slab
- Min Lease Slab
- HOA Fees $358.05
Interior Features
- Ceiling Fans(s)
- Eat-in Kitchen
- High Ceilings
- Kitchen/Family Room Combo
- Living Room/Dining Room Combo
- Open Floorplan
- PrimaryBedroom Upstairs
- Vaulted Ceiling(s)
- Walk-In Closet(s)
Cash Flow
| Cap Rate7.5 | Gross Yield10.5% | Annual Rent$24,000.00 | Property Taxes$2,534.66 | Operating Expenses0 |
| Year 1 | Year 5 | Year 10 | ||||
| Expected Rent | $24,000.00 $2,000.00 / mo | $120,000.00 $2,000.00 / mo | $240,000.00 $2,000.00 / mo | |||
| Estimated Expenses | $2,534.66 | $12,673.30 | $25,346.60 | |||
| Net Cash Flow | $21,465.34 | $107,326.70 | $214,653.40 | |||
| HOA Fees | $4,296.60 | $21,483.00 | $42,966.00 |