Property Info
- MLS TB8481499
- Unit No -
- Bedrooms 2
- Bathrooms 2
- Area (sqft) 1620
- Living Area (sqft) 1200
- Foundation Crawlspace
- Min Lease Crawlspace
- HOA Fees $288.00
Interior Features
- Ceiling Fans(s)
- Living Room/Dining Room Combo
- Primary Bedroom Main Floor
- Solid Surface Counters
- Solid Wood Cabinets
- Thermostat
- Walk-In Closet(s)
- Window Treatments
Cash Flow
| Cap Rate11.1 | Gross Yield13.4% | Annual Rent$36,000.00 | Property Taxes$2,759.98 | Operating Expenses0 |
| Year 1 | Year 5 | Year 10 | ||||
| Expected Rent | $36,000.00 $3,000.00 / mo | $180,000.00 $3,000.00 / mo | $360,000.00 $3,000.00 / mo | |||
| Estimated Expenses | $2,759.98 | $13,799.90 | $27,599.80 | |||
| Net Cash Flow | $33,240.02 | $166,200.10 | $332,400.20 | |||
| HOA Fees | $3,456.00 | $17,280.00 | $34,560.00 |