Property Info
- MLS TB8485126
- Unit No -
- Bedrooms 2
- Bathrooms 3
- Area (sqft) 1572
- Living Area (sqft) 1448
- Foundation Block
- Min Lease Block
- HOA Fees $357.43
Interior Features
- Ceiling Fans(s)
- High Ceilings
- PrimaryBedroom Upstairs
- Split Bedroom
Cash Flow
| Cap Rate6.0 | Gross Yield9.6% | Annual Rent$20,100.00 | Property Taxes$3,290.56 | Operating Expenses0 |
| Year 1 | Year 5 | Year 10 | ||||
| Expected Rent | $20,100.00 $1,675.00 / mo | $100,500.00 $1,675.00 / mo | $201,000.00 $1,675.00 / mo | |||
| Estimated Expenses | $3,290.56 | $16,452.80 | $32,905.60 | |||
| Net Cash Flow | $16,809.44 | $84,047.20 | $168,094.40 | |||
| HOA Fees | $4,289.16 | $21,445.80 | $42,891.60 |