Property Info
- MLS TB8505232
- Unit No -
- Bedrooms 2
- Bathrooms 2
- Area (sqft) 1853
- Living Area (sqft) 1243
- Foundation Slab
- Min Lease Slab
- HOA Fees $112.00
Interior Features
- Ceiling Fans(s)
- Solid Surface Counters
- Solid Wood Cabinets
- Thermostat
- Window Treatments
Cash Flow
| Cap Rate5.7 | Gross Yield8% | Annual Rent$17,400.00 | Property Taxes$3,663.26 | Operating Expenses0 |
| Year 1 | Year 5 | Year 10 | ||||
| Expected Rent | $17,400.00 $1,450.00 / mo | $87,000.00 $1,450.00 / mo | $174,000.00 $1,450.00 / mo | |||
| Estimated Expenses | $3,663.26 | $18,316.30 | $36,632.60 | |||
| Net Cash Flow | $13,736.74 | $68,683.70 | $137,367.40 | |||
| HOA Fees | $1,344.00 | $6,720.00 | $13,440.00 |