Property Info
- MLS TB8459189
- Unit No -
- Bedrooms 2
- Bathrooms 3
- Area (sqft) 1396
- Living Area (sqft) 1396
- Foundation Slab
- Min Lease Slab
- HOA Fees $727.39
Interior Features
- Ceiling Fans(s)
- High Ceilings
- Kitchen/Family Room Combo
- PrimaryBedroom Upstairs
- Solid Surface Counters
Cash Flow
| Cap Rate2.2 | Gross Yield6.6% | Annual Rent$21,600.00 | Property Taxes$5,540.36 | Operating Expenses0 |
| Year 1 | Year 5 | Year 10 | ||||
| Expected Rent | $21,600.00 $1,800.00 / mo | $108,000.00 $1,800.00 / mo | $216,000.00 $1,800.00 / mo | |||
| Estimated Expenses | $5,540.36 | $27,701.80 | $55,403.60 | |||
| Net Cash Flow | $16,059.64 | $80,298.20 | $160,596.40 | |||
| HOA Fees | $8,728.68 | $43,643.40 | $87,286.80 |