Property Info
- MLS TB8325245
- Unit No F
- Bedrooms 2
- Bathrooms 2
- Area (sqft) -
- Living Area (sqft) 915
- Foundation Slab
- Min Lease Slab
- HOA Fees $315.00
Interior Features
- Ceiling Fans(s)
- Primary Bedroom Main Floor
- Thermostat
Cash Flow
| Cap Rate8.0 | Gross Yield11.1% | Annual Rent$21,000.00 | Property Taxes$2,173.57 | Operating Expenses0 |
| Year 1 | Year 5 | Year 10 | ||||
| Expected Rent | $21,000.00 $1,750.00 / mo | $105,000.00 $1,750.00 / mo | $210,000.00 $1,750.00 / mo | |||
| Estimated Expenses | $2,173.57 | $10,867.85 | $21,735.70 | |||
| Net Cash Flow | $18,826.43 | $94,132.15 | $188,264.30 | |||
| HOA Fees | $3,780.00 | $18,900.00 | $37,800.00 |