Property Info
- MLS TB8455900
- Unit No -
- Bedrooms 2
- Bathrooms 3
- Area (sqft) 1188
- Living Area (sqft) 1037
- Foundation Slab
- Min Lease Slab
- HOA Fees $230.00
Interior Features
- Ceiling Fans(s)
- PrimaryBedroom Upstairs
- Thermostat
Cash Flow
| Cap Rate9.0 | Gross Yield12% | Annual Rent$22,800.00 | Property Taxes$2,864.00 | 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 | $2,864.00 | $14,320.00 | $28,640.00 | |||
| Net Cash Flow | $19,936.00 | $99,680.00 | $199,360.00 | |||
| HOA Fees | $2,760.00 | $13,800.00 | $27,600.00 |