Property Info
- MLS TB8488229
- Unit No -
- Bedrooms 2
- Bathrooms 2
- Area (sqft) 1773
- Living Area (sqft) 1225
- Foundation Stem Wall
- Min Lease Stem Wall
- HOA Fees $957.00
Interior Features
- Built-in Features
- Ceiling Fans(s)
- Crown Molding
- High Ceilings
- Stone Counters
- Thermostat
- Walk-In Closet(s)
- Window Treatments
Cash Flow
| Cap Rate5.4 | Gross Yield8.3% | Annual Rent$60,000.00 | Property Taxes$9,718.43 | Operating Expenses0 |
| Year 1 | Year 5 | Year 10 | ||||
| Expected Rent | $60,000.00 $5,000.00 / mo | $300,000.00 $5,000.00 / mo | $600,000.00 $5,000.00 / mo | |||
| Estimated Expenses | $9,718.43 | $48,592.15 | $97,184.30 | |||
| Net Cash Flow | $50,281.57 | $251,407.85 | $502,815.70 | |||
| HOA Fees | $11,484.00 | $57,420.00 | $114,840.00 |