Property Info
- MLS TB8372659
- Unit No 6
- Bedrooms 2
- Bathrooms 1
- Area (sqft) -
- Living Area (sqft) 1008
- Foundation Slab
- Min Lease Slab
- HOA Fees $426.00
Interior Features
- Ceiling Fans(s)
- Kitchen/Family Room Combo
- Thermostat
Cash Flow
| Cap Rate7.5 | Gross Yield12.4% | Annual Rent$16,800.00 | Property Taxes$1,552.77 | Operating Expenses0 |
| Year 1 | Year 5 | Year 10 | ||||
| Expected Rent | $16,800.00 $1,400.00 / mo | $84,000.00 $1,400.00 / mo | $168,000.00 $1,400.00 / mo | |||
| Estimated Expenses | $1,552.77 | $7,763.85 | $15,527.70 | |||
| Net Cash Flow | $15,247.23 | $76,236.15 | $152,472.30 | |||
| HOA Fees | $5,112.00 | $25,560.00 | $51,120.00 |