Property Info
- MLS TB8386342
- Unit No -
- Bedrooms 2
- Bathrooms 1
- Area (sqft) -
- Living Area (sqft) 856
- Foundation Slab
- Min Lease Slab
- HOA Fees $489.32
Interior Features
- Ninguno
Cash Flow
| Cap Rate6.8 | Gross Yield14.4% | Annual Rent$13,800.00 | Property Taxes$1,400.43 | Operating Expenses0 |
| Year 1 | Year 5 | Year 10 | ||||
| Expected Rent | $13,800.00 $1,150.00 / mo | $69,000.00 $1,150.00 / mo | $138,000.00 $1,150.00 / mo | |||
| Estimated Expenses | $1,400.43 | $7,002.15 | $14,004.30 | |||
| Net Cash Flow | $12,399.57 | $61,997.85 | $123,995.70 | |||
| HOA Fees | $5,871.84 | $29,359.20 | $58,718.40 |