Property Info
- MLS TB8484857
- Unit No -
- Bedrooms 2
- Bathrooms 2
- Area (sqft) 2147
- Living Area (sqft) 1380
- Foundation Slab
- Min Lease Slab
- HOA Fees $175.00
Interior Features
- Ceiling Fans(s)
- Eat-in Kitchen
- High Ceilings
- Living Room/Dining Room Combo
- Open Floorplan
- Split Bedroom
- Stone Counters
- Tray Ceiling(s)
- Walk-In Closet(s)
Cash Flow
| Cap Rate4.7 | Gross Yield7.2% | Annual Rent$23,100.00 | Property Taxes$6,083.00 | Operating Expenses0 |
| Year 1 | Year 5 | Year 10 | ||||
| Expected Rent | $23,100.00 $1,925.00 / mo | $115,500.00 $1,925.00 / mo | $231,000.00 $1,925.00 / mo | |||
| Estimated Expenses | $6,083.00 | $30,415.00 | $60,830.00 | |||
| Net Cash Flow | $17,017.00 | $85,085.00 | $170,170.00 | |||
| HOA Fees | $2,100.00 | $10,500.00 | $21,000.00 |