Property Info
- MLS TB8454189
- Unit No -
- Bedrooms 2
- Bathrooms 3
- Area (sqft) 1720
- Living Area (sqft) 1595
- Foundation Block, Slab
- Min Lease Block, Slab
- HOA Fees $279.00
Interior Features
- Ceiling Fans(s)
- Open Floorplan
- Solid Surface Counters
- Solid Wood Cabinets
- Split Bedroom
- Thermostat
- Walk-In Closet(s)
Cash Flow
| Cap Rate8.7 | Gross Yield11.7% | Annual Rent$26,400.00 | Property Taxes$3,498.62 | Operating Expenses0 |
| Year 1 | Year 5 | Year 10 | ||||
| Expected Rent | $26,400.00 $2,200.00 / mo | $132,000.00 $2,200.00 / mo | $264,000.00 $2,200.00 / mo | |||
| Estimated Expenses | $3,498.62 | $17,493.10 | $34,986.20 | |||
| Net Cash Flow | $22,901.38 | $114,506.90 | $229,013.80 | |||
| HOA Fees | $3,348.00 | $16,740.00 | $33,480.00 |