Property Info
- MLS TB8527673
- Unit No -
- Bedrooms 2
- Bathrooms 2
- Area (sqft) 1246
- Living Area (sqft) 1170
- Foundation Block
- Min Lease Block
- HOA Fees $935.00
Interior Features
- Ceiling Fans(s)
- Stone Counters
- Walk-In Closet(s)
Cash Flow
| Cap Rate4.9 | Gross Yield11.1% | Annual Rent$27,600.00 | Property Taxes$4,172.00 | Operating Expenses0 |
| Year 1 | Year 5 | Year 10 | ||||
| Expected Rent | $27,600.00 $2,300.00 / mo | $138,000.00 $2,300.00 / mo | $276,000.00 $2,300.00 / mo | |||
| Estimated Expenses | $4,172.00 | $20,860.00 | $41,720.00 | |||
| Net Cash Flow | $23,428.00 | $117,140.00 | $234,280.00 | |||
| HOA Fees | $11,220.00 | $56,100.00 | $112,200.00 |