Property Info
- MLS TB8414414
- Unit No -
- Bedrooms 2
- Bathrooms 2
- Area (sqft) 1796
- Living Area (sqft) 1116
- Foundation Pillar/Post/Pier
- Min Lease Pillar/Post/Pier
- HOA Fees $36.50
Interior Features
- Living Room/Dining Room Combo
- Split Bedroom
Cash Flow
| Cap Rate15.3 | Gross Yield17.3% | Annual Rent$14,340.00 | Property Taxes$1,196.51 | Operating Expenses0 |
| Year 1 | Year 5 | Year 10 | ||||
| Expected Rent | $14,340.00 $1,195.00 / mo | $71,700.00 $1,195.00 / mo | $143,400.00 $1,195.00 / mo | |||
| Estimated Expenses | $1,196.51 | $5,982.55 | $11,965.10 | |||
| Net Cash Flow | $13,143.49 | $65,717.45 | $131,434.90 | |||
| HOA Fees | $438.00 | $2,190.00 | $4,380.00 |