Property Info
- MLS TB8400251
- Unit No 1
- Bedrooms 1
- Bathrooms 1
- Area (sqft) -
- Living Area (sqft) 456
- Foundation Block, Slab
- Min Lease Block, Slab
- HOA Fees $432.55
Interior Features
- Accessibility Features
- Living Room/Dining Room Combo
- Primary Bedroom Main Floor
- Thermostat
- Window Treatments
- Ceiling Fans(s)
Cash Flow
| Cap Rate8.5 | Gross Yield13% | Annual Rent$18,900.00 | Property Taxes$1,389.00 | Operating Expenses0 |
| Year 1 | Year 5 | Year 10 | ||||
| Expected Rent | $18,900.00 $1,575.00 / mo | $94,500.00 $1,575.00 / mo | $189,000.00 $1,575.00 / mo | |||
| Estimated Expenses | $1,389.00 | $6,945.00 | $13,890.00 | |||
| Net Cash Flow | $17,511.00 | $87,555.00 | $175,110.00 | |||
| HOA Fees | $5,190.60 | $25,953.00 | $51,906.00 |