Property Info
- MLS TB8502898
- Unit No n/a
- Bedrooms 1
- Bathrooms 2
- Area (sqft) 1302
- Living Area (sqft) 902
- Foundation Slab
- Min Lease Slab
- HOA Fees $683.00
Interior Features
- Ceiling Fans(s)
- Eat-in Kitchen
- Living Room/Dining Room Combo
- Primary Bedroom Main Floor
- Solid Wood Cabinets
- Stone Counters
- Walk-In Closet(s)
- Window Treatments
Cash Flow
| Cap Rate7.3 | Gross Yield14.8% | Annual Rent$19,200.00 | Property Taxes$1,517.97 | Operating Expenses0 |
| Year 1 | Year 5 | Year 10 | ||||
| Expected Rent | $19,200.00 $1,600.00 / mo | $96,000.00 $1,600.00 / mo | $192,000.00 $1,600.00 / mo | |||
| Estimated Expenses | $1,517.97 | $7,589.85 | $15,179.70 | |||
| Net Cash Flow | $17,682.03 | $88,410.15 | $176,820.30 | |||
| HOA Fees | $8,196.00 | $40,980.00 | $81,960.00 |