Property Info
- MLS TB8316529
- Unit No -
- Bedrooms 2
- Bathrooms 2
- Area (sqft) -
- Living Area (sqft) 1110
- Foundation Slab
- Min Lease Slab
- HOA Fees $400.00
Interior Features
- Other
- Primary Bedroom Main Floor
Cash Flow
| Cap Rate8.0 | Gross Yield11.4% | Annual Rent$21,600.00 | Property Taxes$1,590.00 | Operating Expenses0 |
| Year 1 | Year 5 | Year 10 | ||||
| Expected Rent | $21,600.00 $1,800.00 / mo | $108,000.00 $1,800.00 / mo | $216,000.00 $1,800.00 / mo | |||
| Estimated Expenses | $1,590.00 | $7,950.00 | $15,900.00 | |||
| Net Cash Flow | $20,010.00 | $100,050.00 | $200,100.00 | |||
| HOA Fees | $4,800.00 | $24,000.00 | $48,000.00 |