Property Info
- MLS TB8361227
- Unit No -
- Bedrooms 2
- Bathrooms 2
- Area (sqft) -
- Living Area (sqft) 1207
- Foundation Block
- Min Lease -
- HOA Fees $100.00
Interior Features
- Ceiling Fans(s)
- Open Floorplan
- Primary Bedroom Main Floor
Cash Flow
| Cap Rate6.5 | Gross Yield8.7% | Annual Rent$19,200.00 | Property Taxes$3,641.90 | 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 | $3,641.90 | $18,209.50 | $36,419.00 | |||
| Net Cash Flow | $15,558.10 | $77,790.50 | $155,581.00 | |||
| HOA Fees | $1,200.00 | $6,000.00 | $12,000.00 |