Property Info
- MLS TB8484720
- Unit No -
- Bedrooms 2
- Bathrooms 2
- Area (sqft) 990
- Living Area (sqft) 918
- Foundation Slab
- Min Lease Slab
- HOA Fees $380.00
Interior Features
- Ceiling Fans(s)
- Primary Bedroom Main Floor
- Solid Surface Counters
- Solid Wood Cabinets
- Split Bedroom
- Stone Counters
- Thermostat
- Window Treatments
Cash Flow
| Cap Rate8.8 | Gross Yield13.1% | Annual Rent$18,900.00 | Property Taxes$1,733.32 | Operating Expenses0 |
| Year 1 | Year 5 | Year 10 | ||||
| Expected Rent | $18,900.00 $1,575.00 / mo | $94,500.00 $1,575.00 / mo | $189,000.00 $1,575.00 / mo | |||
| Estimated Expenses | $1,733.32 | $8,666.60 | $17,333.20 | |||
| Net Cash Flow | $17,166.68 | $85,833.40 | $171,666.80 | |||
| HOA Fees | $4,560.00 | $22,800.00 | $45,600.00 |