Property Info
- MLS TB8479194
- Unit No -
- Bedrooms 2
- Bathrooms 3
- Area (sqft) 1716
- Living Area (sqft) 1322
- Foundation Slab
- Min Lease Slab
- HOA Fees $234.00
Interior Features
- Ceiling Fans(s)
- Living Room/Dining Room Combo
- PrimaryBedroom Upstairs
- Solid Surface Counters
- Thermostat
Cash Flow
| Cap Rate5.7 | Gross Yield9.2% | Annual Rent$22,500.00 | Property Taxes$5,782.00 | Operating Expenses0 |
| Year 1 | Year 5 | Year 10 | ||||
| Expected Rent | $22,500.00 $1,875.00 / mo | $112,500.00 $1,875.00 / mo | $225,000.00 $1,875.00 / mo | |||
| Estimated Expenses | $5,782.00 | $28,910.00 | $57,820.00 | |||
| Net Cash Flow | $16,718.00 | $83,590.00 | $167,180.00 | |||
| HOA Fees | $2,808.00 | $14,040.00 | $28,080.00 |