Property Info
- MLS TB8485675
- Unit No -
- Bedrooms 2
- Bathrooms 2
- Area (sqft) 1786
- Living Area (sqft) 1266
- Foundation Crawlspace
- Min Lease Crawlspace
- HOA Fees $242.00
Interior Features
- Built-in Features
- High Ceilings
- Living Room/Dining Room Combo
- Primary Bedroom Main Floor
- Split Bedroom
- Walk-In Closet(s)
- Window Treatments
Cash Flow
| Cap Rate9.3 | Gross Yield12.1% | Annual Rent$24,000.00 | Property Taxes$2,522.29 | Operating Expenses0 |
| Year 1 | Year 5 | Year 10 | ||||
| Expected Rent | $24,000.00 $2,000.00 / mo | $120,000.00 $2,000.00 / mo | $240,000.00 $2,000.00 / mo | |||
| Estimated Expenses | $2,522.29 | $12,611.45 | $25,222.90 | |||
| Net Cash Flow | $21,477.71 | $107,388.55 | $214,777.10 | |||
| HOA Fees | $2,904.00 | $14,520.00 | $29,040.00 |