Property Info
- MLS TB8481528
- Unit No -
- Bedrooms 2
- Bathrooms 3
- Area (sqft) 1187
- Living Area (sqft) 1159
- Foundation Slab
- Min Lease Slab
- HOA Fees $347.00
Interior Features
- Ceiling Fans(s)
- Thermostat
Cash Flow
| Cap Rate6.6 | Gross Yield9.7% | Annual Rent$22,800.00 | Property Taxes$3,047.00 | Operating Expenses0 |
| Year 1 | Year 5 | Year 10 | ||||
| Expected Rent | $22,800.00 $1,900.00 / mo | $114,000.00 $1,900.00 / mo | $228,000.00 $1,900.00 / mo | |||
| Estimated Expenses | $3,047.00 | $15,235.00 | $30,470.00 | |||
| Net Cash Flow | $19,753.00 | $98,765.00 | $197,530.00 | |||
| HOA Fees | $4,164.00 | $20,820.00 | $41,640.00 |