Property Info
- MLS TB8480258
- Unit No -
- Bedrooms 2
- Bathrooms 2
- Area (sqft) 886
- Living Area (sqft) 886
- Foundation Slab
- Min Lease Slab
- HOA Fees $175.00
Interior Features
- Ceiling Fans(s)
- PrimaryBedroom Upstairs
- Thermostat
- Window Treatments
Cash Flow
| Cap Rate6.1 | Gross Yield8.2% | Annual Rent$18,540.00 | Property Taxes$2,677.06 | Operating Expenses0 |
| Year 1 | Year 5 | Year 10 | ||||
| Expected Rent | $18,540.00 $1,545.00 / mo | $92,700.00 $1,545.00 / mo | $185,400.00 $1,545.00 / mo | |||
| Estimated Expenses | $2,677.06 | $13,385.30 | $26,770.60 | |||
| Net Cash Flow | $15,862.94 | $79,314.70 | $158,629.40 | |||
| HOA Fees | $2,100.00 | $10,500.00 | $21,000.00 |