Property Info
- MLS TB8526325
- Unit No -
- Bedrooms 2
- Bathrooms 2
- Area (sqft) 1872
- Living Area (sqft) 960
- Foundation Crawlspace, Pillar/Post/Pier
- Min Lease Crawlspace, Pillar/Post/Pier
- HOA Fees $46.00
Interior Features
- Ceiling Fans(s)
- Living Room/Dining Room Combo
- Primary Bedroom Main Floor
- Walk-In Closet(s)
- Window Treatments
Cash Flow
| Cap Rate8.1 | Gross Yield9.6% | Annual Rent$14,400.00 | Property Taxes$1,749.63 | Operating Expenses0 |
| Year 1 | Year 5 | Year 10 | ||||
| Expected Rent | $14,400.00 $1,200.00 / mo | $72,000.00 $1,200.00 / mo | $144,000.00 $1,200.00 / mo | |||
| Estimated Expenses | $1,749.63 | $8,748.15 | $17,496.30 | |||
| Net Cash Flow | $12,650.37 | $63,251.85 | $126,503.70 | |||
| HOA Fees | $552.00 | $2,760.00 | $5,520.00 |