Property Info
- MLS TB8526438
- Unit No -
- Bedrooms 2
- Bathrooms 2
- Area (sqft) 1030
- Living Area (sqft) 1030
- Foundation Slab
- Min Lease Slab
- HOA Fees $552.00
Interior Features
- Ceiling Fans(s)
- PrimaryBedroom Upstairs
- Thermostat
- Window Treatments
Cash Flow
| Cap Rate7.9 | Gross Yield11.5% | Annual Rent$30,000.00 | Property Taxes$2,927.15 | Operating Expenses0 |
| Year 1 | Year 5 | Year 10 | ||||
| Expected Rent | $30,000.00 $2,500.00 / mo | $150,000.00 $2,500.00 / mo | $300,000.00 $2,500.00 / mo | |||
| Estimated Expenses | $2,927.15 | $14,635.75 | $29,271.50 | |||
| Net Cash Flow | $27,072.85 | $135,364.25 | $270,728.50 | |||
| HOA Fees | $6,624.00 | $33,120.00 | $66,240.00 |