Property Info
- MLS TB8509436
- Unit No -
- Bedrooms 2
- Bathrooms 3
- Area (sqft) 1365
- Living Area (sqft) 1280
- Foundation Slab
- Min Lease Slab
- HOA Fees $473.00
Interior Features
- Other
- Thermostat
Cash Flow
| Cap Rate5.8 | Gross Yield9.2% | Annual Rent$19,800.00 | Property Taxes$1,553.00 | Operating Expenses0 |
| Year 1 | Year 5 | Year 10 | ||||
| Expected Rent | $19,800.00 $1,650.00 / mo | $99,000.00 $1,650.00 / mo | $198,000.00 $1,650.00 / mo | |||
| Estimated Expenses | $1,553.00 | $7,765.00 | $15,530.00 | |||
| Net Cash Flow | $18,247.00 | $91,235.00 | $182,470.00 | |||
| HOA Fees | $5,676.00 | $28,380.00 | $56,760.00 |