Property Info
- MLS TB8303875
- Unit No -
- Bedrooms 1
- Bathrooms 1
- Area (sqft) -
- Living Area (sqft) 1000
- Foundation Slab
- Min Lease Slab
- HOA Fees $216.67
Interior Features
- Ceiling Fans(s)
- Crown Molding
- Walk-In Closet(s)
Cash Flow
| Cap Rate10.4 | Gross Yield12% | Annual Rent$67,620.00 | Property Taxes$6,386.88 | Operating Expenses0 |
| Year 1 | Year 5 | Year 10 | ||||
| Expected Rent | $67,620.00 $5,635.00 / mo | $338,100.00 $5,635.00 / mo | $676,200.00 $5,635.00 / mo | |||
| Estimated Expenses | $6,386.88 | $31,934.40 | $63,868.80 | |||
| Net Cash Flow | $61,233.12 | $306,165.60 | $612,331.20 | |||
| HOA Fees | $2,600.04 | $13,000.20 | $26,000.40 |