Property Info
- MLS TB8512154
- Unit No -
- Bedrooms 2
- Bathrooms 3
- Area (sqft) 1120
- Living Area (sqft) 1120
- Foundation Slab
- Min Lease Slab
- HOA Fees $205.00
Interior Features
- Cathedral Ceiling(s)
- Ceiling Fans(s)
- Eat-in Kitchen
- High Ceilings
- Kitchen/Family Room Combo
- Open Floorplan
- PrimaryBedroom Upstairs
- Solid Surface Counters
- Solid Wood Cabinets
- Walk-In Closet(s)
Cash Flow
| Cap Rate9.2 | Gross Yield11.7% | Annual Rent$23,400.00 | Property Taxes$2,470.60 | Operating Expenses0 |
| Year 1 | Year 5 | Year 10 | ||||
| Expected Rent | $23,400.00 $1,950.00 / mo | $117,000.00 $1,950.00 / mo | $234,000.00 $1,950.00 / mo | |||
| Estimated Expenses | $2,470.60 | $12,353.00 | $24,706.00 | |||
| Net Cash Flow | $20,929.40 | $104,647.00 | $209,294.00 | |||
| HOA Fees | $2,460.00 | $12,300.00 | $24,600.00 |