Property Info
- MLS TB8332101
- Unit No 4
- Bedrooms 2
- Bathrooms 1
- Area (sqft) 888
- Living Area (sqft) 800
- Foundation Slab
- Min Lease Slab
- HOA Fees $299.00
Interior Features
- Living Room/Dining Room Combo
Cash Flow
| Cap Rate9.1 | Gross Yield12.4% | Annual Rent$19,200.00 | Property Taxes$1,440.00 | 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 | $1,440.00 | $7,200.00 | $14,400.00 | |||
| Net Cash Flow | $17,760.00 | $88,800.00 | $177,600.00 | |||
| HOA Fees | $3,588.00 | $17,940.00 | $35,880.00 |