Property Info
- MLS TB8510027
- Unit No -
- Bedrooms 3
- Bathrooms 2
- Area (sqft) 1140
- Living Area (sqft) 1140
- Foundation Block
- Min Lease Block
- HOA Fees $100.00
Interior Features
- Built-in Features
- Ceiling Fans(s)
- Vaulted Ceiling(s)
- Walk-In Closet(s)
- Window Treatments
Cash Flow
| Cap Rate5.4 | Gross Yield7.2% | Annual Rent$21,540.00 | Property Taxes$4,172.38 | Operating Expenses0 |
| Year 1 | Year 5 | Year 10 | ||||
| Expected Rent | $21,540.00 $1,795.00 / mo | $107,700.00 $1,795.00 / mo | $215,400.00 $1,795.00 / mo | |||
| Estimated Expenses | $4,172.38 | $20,861.90 | $41,723.80 | |||
| Net Cash Flow | $17,367.62 | $86,838.10 | $173,676.20 | |||
| HOA Fees | $1,200.00 | $6,000.00 | $12,000.00 |