Property Info
- MLS TB8331897
- Unit No -
- Bedrooms 2
- Bathrooms 2
- Area (sqft) -
- Living Area (sqft) 1207
- Foundation Block
- Min Lease -
- HOA Fees $100.00
Interior Features
- Ninguno
Cash Flow
| Cap Rate8.3 | Gross Yield10.3% | Annual Rent$25,800.00 | Property Taxes$3,735.00 | Operating Expenses0 |
| Year 1 | Year 5 | Year 10 | ||||
| Expected Rent | $25,800.00 $2,150.00 / mo | $129,000.00 $2,150.00 / mo | $258,000.00 $2,150.00 / mo | |||
| Estimated Expenses | $3,735.00 | $18,675.00 | $37,350.00 | |||
| Net Cash Flow | $22,065.00 | $110,325.00 | $220,650.00 | |||
| HOA Fees | $1,200.00 | $6,000.00 | $12,000.00 |