Property Info
- MLS TB8510446
- Unit No -
- Bedrooms 2
- Bathrooms 2
- Area (sqft) 2538
- Living Area (sqft) 1699
- Foundation Block, Slab
- Min Lease Block, Slab
- HOA Fees $112.00
Interior Features
- Ceiling Fans(s)
- Kitchen/Family Room Combo
- Thermostat
- Walk-In Closet(s)
- Window Treatments
Cash Flow
| Cap Rate2.7 | Gross Yield4.6% | Annual Rent$21,000.00 | Property Taxes$7,371.02 | Operating Expenses0 |
| Year 1 | Year 5 | Year 10 | ||||
| Expected Rent | $21,000.00 $1,750.00 / mo | $105,000.00 $1,750.00 / mo | $210,000.00 $1,750.00 / mo | |||
| Estimated Expenses | $7,371.02 | $36,855.10 | $73,710.20 | |||
| Net Cash Flow | $13,628.98 | $68,144.90 | $136,289.80 | |||
| HOA Fees | $1,344.00 | $6,720.00 | $13,440.00 |