Property Info
- MLS TB8357332
- Unit No -
- Bedrooms 4
- Bathrooms 1
- Area (sqft) -
- Living Area (sqft) 1000
- Foundation Slab
- Min Lease Slab
- HOA Fees $700.00
Interior Features
- Kitchen/Family Room Combo
Cash Flow
| Cap Rate17.5 | Gross Yield32.7% | Annual Rent$18,000.00 | Property Taxes$0.00 | Operating Expenses0 |
| Year 1 | Year 5 | Year 10 | ||||
| Expected Rent | $18,000.00 $1,500.00 / mo | $90,000.00 $1,500.00 / mo | $180,000.00 $1,500.00 / mo | |||
| Estimated Expenses | $0.00 | $0.00 | $0.00 | |||
| Net Cash Flow | $18,000.00 | $90,000.00 | $180,000.00 | |||
| HOA Fees | $8,400.00 | $42,000.00 | $84,000.00 |