Property Info
- MLS TB8434014
- Unit No -
- Bedrooms 2
- Bathrooms 1
- Area (sqft) 1556
- Living Area (sqft) 1199
- Foundation Slab
- Min Lease Slab
- HOA Fees $39.34
Interior Features
- Thermostat
Cash Flow
| Cap Rate6.4 | Gross Yield8% | Annual Rent$24,000.00 | Property Taxes$4,246.06 | Operating Expenses0 |
| Year 1 | Year 5 | Year 10 | ||||
| Expected Rent | $24,000.00 $2,000.00 / mo | $120,000.00 $2,000.00 / mo | $240,000.00 $2,000.00 / mo | |||
| Estimated Expenses | $4,246.06 | $21,230.30 | $42,460.60 | |||
| Net Cash Flow | $19,753.94 | $98,769.70 | $197,539.40 | |||
| HOA Fees | $472.08 | $2,360.40 | $4,720.80 |