Property Info
- MLS TB8354124
- Unit No -
- Bedrooms 2
- Bathrooms 2
- Area (sqft) -
- Living Area (sqft) 896
- Foundation Slab
- Min Lease Slab
- HOA Fees $300.00
Interior Features
- Ceiling Fans(s)
Cash Flow
| Cap Rate9.3 | Gross Yield12.8% | Annual Rent$20,400.00 | Property Taxes$1,900.68 | Operating Expenses0 |
| Year 1 | Year 5 | Year 10 | ||||
| Expected Rent | $20,400.00 $1,700.00 / mo | $102,000.00 $1,700.00 / mo | $204,000.00 $1,700.00 / mo | |||
| Estimated Expenses | $1,900.68 | $9,503.40 | $19,006.80 | |||
| Net Cash Flow | $18,499.32 | $92,496.60 | $184,993.20 | |||
| HOA Fees | $3,600.00 | $18,000.00 | $36,000.00 |