Property Info
- MLS TB8342770
- Unit No -
- Bedrooms 1
- Bathrooms 1
- Area (sqft) -
- Living Area (sqft) 636
- Foundation Slab
- Min Lease Slab
- HOA Fees $662.00
Interior Features
- Open Floorplan
- Primary Bedroom Main Floor
- Thermostat
Cash Flow
| Cap Rate1.2 | Gross Yield9.2% | Annual Rent$11,400.00 | Property Taxes$1,926.67 | Operating Expenses0 |
| Year 1 | Year 5 | Year 10 | ||||
| Expected Rent | $11,400.00 $950.00 / mo | $57,000.00 $950.00 / mo | $114,000.00 $950.00 / mo | |||
| Estimated Expenses | $1,926.67 | $9,633.35 | $19,266.70 | |||
| Net Cash Flow | $9,473.33 | $47,366.65 | $94,733.30 | |||
| HOA Fees | $7,944.00 | $39,720.00 | $79,440.00 |