Property Info
- MLS TB8383123
- Unit No B
- Bedrooms 2
- Bathrooms 2
- Area (sqft) -
- Living Area (sqft) 1072
- Foundation Slab
- Min Lease Slab
- HOA Fees $266.00
Interior Features
- Ceiling Fans(s)
- Thermostat
Cash Flow
| Cap Rate5.9 | Gross Yield8.4% | Annual Rent$12,120.00 | Property Taxes$414.00 | Operating Expenses0 |
| Year 1 | Year 5 | Year 10 | ||||
| Expected Rent | $12,120.00 $1,010.00 / mo | $60,600.00 $1,010.00 / mo | $121,200.00 $1,010.00 / mo | |||
| Estimated Expenses | $414.00 | $2,070.00 | $4,140.00 | |||
| Net Cash Flow | $11,706.00 | $58,530.00 | $117,060.00 | |||
| HOA Fees | $3,192.00 | $15,960.00 | $31,920.00 |