Property Info
- MLS TB8407907
- Unit No -
- Bedrooms 2
- Bathrooms 2
- Area (sqft) -
- Living Area (sqft) 1030
- Foundation Slab
- Min Lease Slab
- HOA Fees $539.00
Interior Features
- Ceiling Fans(s)
Cash Flow
| Cap Rate4.4 | Gross Yield8.4% | Annual Rent$19,800.00 | Property Taxes$2,967.00 | Operating Expenses0 |
| Year 1 | Year 5 | Year 10 | ||||
| Expected Rent | $19,800.00 $1,650.00 / mo | $99,000.00 $1,650.00 / mo | $198,000.00 $1,650.00 / mo | |||
| Estimated Expenses | $2,967.00 | $14,835.00 | $29,670.00 | |||
| Net Cash Flow | $16,833.00 | $84,165.00 | $168,330.00 | |||
| HOA Fees | $6,468.00 | $32,340.00 | $64,680.00 |