Property Info
- MLS TB8482479
- Unit No -
- Bedrooms 2
- Bathrooms 2
- Area (sqft) 2212
- Living Area (sqft) 1612
- Foundation Slab
- Min Lease Slab
- HOA Fees $569.00
Interior Features
- Ceiling Fans(s)
- High Ceilings
- Living Room/Dining Room Combo
- Open Floorplan
- Primary Bedroom Main Floor
- Split Bedroom
- Stone Counters
- Thermostat
- Walk-In Closet(s)
- Window Treatments
Cash Flow
| Cap Rate3.3 | Gross Yield7% | Annual Rent$27,000.00 | Property Taxes$7,307.29 | Operating Expenses0 |
| Year 1 | Year 5 | Year 10 | ||||
| Expected Rent | $27,000.00 $2,250.00 / mo | $135,000.00 $2,250.00 / mo | $270,000.00 $2,250.00 / mo | |||
| Estimated Expenses | $7,307.29 | $36,536.45 | $73,072.90 | |||
| Net Cash Flow | $19,692.71 | $98,463.55 | $196,927.10 | |||
| HOA Fees | $6,828.00 | $34,140.00 | $68,280.00 |