Property Info
- MLS TB8331895
- Unit No -
- Bedrooms 2
- Bathrooms 2
- Area (sqft) -
- Living Area (sqft) 1207
- Foundation Block
- Min Lease Block
- HOA Fees $100.00
Interior Features
- Thermostat
Cash Flow
| Cap Rate5.7 | Gross Yield7.7% | Annual Rent$19,200.00 | Property Taxes$3,642.00 | Operating Expenses0 |
| Year 1 | Year 5 | Year 10 | ||||
| Expected Rent | $19,200.00 $1,600.00 / mo | $96,000.00 $1,600.00 / mo | $192,000.00 $1,600.00 / mo | |||
| Estimated Expenses | $3,642.00 | $18,210.00 | $36,420.00 | |||
| Net Cash Flow | $15,558.00 | $77,790.00 | $155,580.00 | |||
| HOA Fees | $1,200.00 | $6,000.00 | $12,000.00 |