Property Info
- MLS TB8405627
- Unit No 6
- Bedrooms 2
- Bathrooms 2
- Area (sqft) -
- Living Area (sqft) 915
- Foundation Slab
- Min Lease Slab
- HOA Fees $315.00
Interior Features
- Ceiling Fans(s)
Cash Flow
| Cap Rate4.6 | Gross Yield7.7% | Annual Rent$17,400.00 | Property Taxes$3,286.00 | Operating Expenses0 |
| Year 1 | Year 5 | Year 10 | ||||
| Expected Rent | $17,400.00 $1,450.00 / mo | $87,000.00 $1,450.00 / mo | $174,000.00 $1,450.00 / mo | |||
| Estimated Expenses | $3,286.00 | $16,430.00 | $32,860.00 | |||
| Net Cash Flow | $14,114.00 | $70,570.00 | $141,140.00 | |||
| HOA Fees | $3,780.00 | $18,900.00 | $37,800.00 |