Property Info
- MLS TB8458690
- Unit No -
- Bedrooms 2
- Bathrooms 3
- Area (sqft) 11374
- Living Area (sqft) 1248
- Foundation Slab
- Min Lease Slab
- HOA Fees $10.42
Interior Features
- Ceiling Fans(s)
- Eat-in Kitchen
- Living Room/Dining Room Combo
- Open Floorplan
- Solid Surface Counters
- Thermostat
- Walk-In Closet(s)
Cash Flow
| Cap Rate6.9 | Gross Yield9.1% | Annual Rent$22,200.00 | Property Taxes$5,262.00 | Operating Expenses0 |
| Year 1 | Year 5 | Year 10 | ||||
| Expected Rent | $22,200.00 $1,850.00 / mo | $111,000.00 $1,850.00 / mo | $222,000.00 $1,850.00 / mo | |||
| Estimated Expenses | $5,262.00 | $26,310.00 | $52,620.00 | |||
| Net Cash Flow | $16,938.00 | $84,690.00 | $169,380.00 | |||
| HOA Fees | $125.04 | $625.20 | $1,250.40 |