Property Info
- MLS TB8515479
- Unit No -
- Bedrooms 2
- Bathrooms 2
- Area (sqft) 2322
- Living Area (sqft) 1703
- Foundation Block
- Min Lease Block
- HOA Fees $262.70
Interior Features
- Ceiling Fans(s)
- Eat-in Kitchen
- Walk-In Closet(s)
Cash Flow
| Cap Rate6.1 | Gross Yield8.7% | Annual Rent$27,864.00 | Property Taxes$5,181.95 | Operating Expenses0 |
| Year 1 | Year 5 | Year 10 | ||||
| Expected Rent | $27,864.00 $2,322.00 / mo | $139,320.00 $2,322.00 / mo | $278,640.00 $2,322.00 / mo | |||
| Estimated Expenses | $5,181.95 | $25,909.75 | $51,819.50 | |||
| Net Cash Flow | $22,682.05 | $113,410.25 | $226,820.50 | |||
| HOA Fees | $3,152.40 | $15,762.00 | $31,524.00 |