Property Info
- MLS TB8518124
- Unit No -
- Bedrooms 2
- Bathrooms 3
- Area (sqft) 2034
- Living Area (sqft) 1578
- Foundation Slab
- Min Lease Slab
- HOA Fees $670.00
Interior Features
- Eat-in Kitchen
- High Ceilings
- Kitchen/Family Room Combo
- PrimaryBedroom Upstairs
- Thermostat
Cash Flow
| Cap Rate3.6 | Gross Yield9.3% | Annual Rent$22,200.00 | Property Taxes$5,500.00 | Operating Expenses0 |
| Year 1 | Year 5 | Year 10 | ||||
| Expected Rent | $22,200.00 $1,850.00 / mo | $111,000.00 $1,850.00 / mo | $222,000.00 $1,850.00 / mo | |||
| Estimated Expenses | $5,500.00 | $27,500.00 | $55,000.00 | |||
| Net Cash Flow | $16,700.00 | $83,500.00 | $167,000.00 | |||
| HOA Fees | $8,040.00 | $40,200.00 | $80,400.00 |