Property Info
- MLS TB8514104
- Unit No -
- Bedrooms 2
- Bathrooms 3
- Area (sqft) 1120
- Living Area (sqft) 1120
- Foundation Slab
- Min Lease Slab
- HOA Fees $185.00
Interior Features
- Ceiling Fans(s)
- PrimaryBedroom Upstairs
- Thermostat
Cash Flow
| Cap Rate6.6 | Gross Yield9.3% | Annual Rent$21,300.00 | Property Taxes$3,999.67 | Operating Expenses0 |
| Year 1 | Year 5 | Year 10 | ||||
| Expected Rent | $21,300.00 $1,775.00 / mo | $106,500.00 $1,775.00 / mo | $213,000.00 $1,775.00 / mo | |||
| Estimated Expenses | $3,999.67 | $19,998.35 | $39,996.70 | |||
| Net Cash Flow | $17,300.33 | $86,501.65 | $173,003.30 | |||
| HOA Fees | $2,220.00 | $11,100.00 | $22,200.00 |