Property Info
- MLS TB8518822
- Unit No -
- Bedrooms 2
- Bathrooms 3
- Area (sqft) 1351
- Living Area (sqft) 1238
- Foundation Slab
- Min Lease Slab
- HOA Fees $210.00
Interior Features
- Ceiling Fans(s)
- Living Room/Dining Room Combo
- PrimaryBedroom Upstairs
- Walk-In Closet(s)
Cash Flow
| Cap Rate5.6 | Gross Yield8.1% | Annual Rent$18,600.00 | Property Taxes$3,141.11 | Operating Expenses0 |
| Year 1 | Year 5 | Year 10 | ||||
| Expected Rent | $18,600.00 $1,550.00 / mo | $93,000.00 $1,550.00 / mo | $186,000.00 $1,550.00 / mo | |||
| Estimated Expenses | $3,141.11 | $15,705.55 | $31,411.10 | |||
| Net Cash Flow | $15,458.89 | $77,294.45 | $154,588.90 | |||
| HOA Fees | $2,520.00 | $12,600.00 | $25,200.00 |