Property Info
- MLS TB8321680
- Unit No 7
- Bedrooms 2
- Bathrooms 2
- Area (sqft) -
- Living Area (sqft) 900
- Foundation Block
- Min Lease Block
- HOA Fees $130.00
Interior Features
- Ceiling Fans(s)
Cash Flow
| Cap Rate8.3 | Gross Yield10.8% | Annual Rent$13,800.00 | Property Taxes$1,631.60 | Operating Expenses0 |
| Year 1 | Year 5 | Year 10 | ||||
| Expected Rent | $13,800.00 $1,150.00 / mo | $69,000.00 $1,150.00 / mo | $138,000.00 $1,150.00 / mo | |||
| Estimated Expenses | $1,631.60 | $8,158.00 | $16,316.00 | |||
| Net Cash Flow | $12,168.40 | $60,842.00 | $121,684.00 | |||
| HOA Fees | $1,560.00 | $7,800.00 | $15,600.00 |