Property Info
- MLS TB8418096
- Unit No -
- Bedrooms 2
- Bathrooms 1
- Area (sqft) 1176
- Living Area (sqft) 1176
- Foundation Slab
- Min Lease Slab
- HOA Fees $31.67
Interior Features
- Ceiling Fans(s)
Cash Flow
| Cap Rate9.1 | Gross Yield9.6% | Annual Rent$16,800.00 | Property Taxes$574.86 | Operating Expenses0 |
| Year 1 | Year 5 | Year 10 | ||||
| Expected Rent | $16,800.00 $1,400.00 / mo | $84,000.00 $1,400.00 / mo | $168,000.00 $1,400.00 / mo | |||
| Estimated Expenses | $574.86 | $2,874.30 | $5,748.60 | |||
| Net Cash Flow | $16,225.14 | $81,125.70 | $162,251.40 | |||
| HOA Fees | $380.04 | $1,900.20 | $3,800.40 |