Property Info
- MLS TB8403980
- Unit No -
- Bedrooms 0
- Bathrooms 1
- Area (sqft) -
- Living Area (sqft) 336
- Foundation Slab
- Min Lease Slab
- HOA Fees $277.00
Interior Features
- Ceiling Fans(s)
- Open Floorplan
- Other
Cash Flow
| Cap Rate9.5 | Gross Yield14.4% | Annual Rent$12,600.00 | Property Taxes$949.58 | Operating Expenses0 |
| Year 1 | Year 5 | Year 10 | ||||
| Expected Rent | $12,600.00 $1,050.00 / mo | $63,000.00 $1,050.00 / mo | $126,000.00 $1,050.00 / mo | |||
| Estimated Expenses | $949.58 | $4,747.90 | $9,495.80 | |||
| Net Cash Flow | $11,650.42 | $58,252.10 | $116,504.20 | |||
| HOA Fees | $3,324.00 | $16,620.00 | $33,240.00 |