Property Info
- MLS TB8466109
- Unit No -
- Bedrooms 2
- Bathrooms 2
- Area (sqft) 2816
- Living Area (sqft) 1693
- Foundation Slab
- Min Lease Slab
- HOA Fees $3,145.00
Interior Features
- Ceiling Fans(s)
- Eat-in Kitchen
- Primary Bedroom Main Floor
- Thermostat
- Vaulted Ceiling(s)
Cash Flow
| Cap Rate-4.8 | Gross Yield8.5% | Annual Rent$26,400.00 | Property Taxes$3,576.00 | 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 | $3,576.00 | $17,880.00 | $35,760.00 | |||
| Net Cash Flow | $22,824.00 | $114,120.00 | $228,240.00 | |||
| HOA Fees | $37,740.00 | $188,700.00 | $377,400.00 |