Property Info
- MLS TB8460056
- Unit No -
- Bedrooms 2
- Bathrooms 3
- Area (sqft) 1404
- Living Area (sqft) 1138
- Foundation Slab
- Min Lease Slab
- HOA Fees $364.00
Interior Features
- Ceiling Fans(s)
- Living Room/Dining Room Combo
- Walk-In Closet(s)
Cash Flow
| Cap Rate6.9 | Gross Yield10.7% | Annual Rent$18,000.00 | Property Taxes$2,012.00 | Operating Expenses0 |
| Year 1 | Year 5 | Year 10 | ||||
| Expected Rent | $18,000.00 $1,500.00 / mo | $90,000.00 $1,500.00 / mo | $180,000.00 $1,500.00 / mo | |||
| Estimated Expenses | $2,012.00 | $10,060.00 | $20,120.00 | |||
| Net Cash Flow | $15,988.00 | $79,940.00 | $159,880.00 | |||
| HOA Fees | $4,368.00 | $21,840.00 | $43,680.00 |