Property Info
- MLS TB8383597
- Unit No F
- Bedrooms 2
- Bathrooms 2
- Area (sqft) -
- Living Area (sqft) 1080
- Foundation Slab
- Min Lease Slab
- HOA Fees $85.00
Interior Features
- Split Bedroom
- Thermostat
Cash Flow
| Cap Rate10.7 | Gross Yield12.3% | Annual Rent$22,200.00 | Property Taxes$1,873.62 | Operating Expenses0 |
| Year 1 | Year 5 | Year 10 | ||||
| Expected Rent | $22,200.00 $1,850.00 / mo | $111,000.00 $1,850.00 / mo | $222,000.00 $1,850.00 / mo | |||
| Estimated Expenses | $1,873.62 | $9,368.10 | $18,736.20 | |||
| Net Cash Flow | $20,326.38 | $101,631.90 | $203,263.80 | |||
| HOA Fees | $1,020.00 | $5,100.00 | $10,200.00 |