Property Info
- MLS TB8417740
- Unit No -
- Bedrooms 1
- Bathrooms 1
- Area (sqft) 657
- Living Area (sqft) 543
- Foundation Slab
- Min Lease Slab
- HOA Fees $600.00
Interior Features
- Ceiling Fans(s)
Cash Flow
| Cap Rate4.5 | Gross Yield11.1% | Annual Rent$15,000.00 | Property Taxes$1,695.34 | Operating Expenses0 |
| Year 1 | Year 5 | Year 10 | ||||
| Expected Rent | $15,000.00 $1,250.00 / mo | $75,000.00 $1,250.00 / mo | $150,000.00 $1,250.00 / mo | |||
| Estimated Expenses | $1,695.34 | $8,476.70 | $16,953.40 | |||
| Net Cash Flow | $13,304.66 | $66,523.30 | $133,046.60 | |||
| HOA Fees | $7,200.00 | $36,000.00 | $72,000.00 |