Property Info
- MLS TB8446689
- Unit No 1
- Bedrooms 2
- Bathrooms 1
- Area (sqft) 925
- Living Area (sqft) 925
- Foundation Block
- Min Lease Block
- HOA Fees $800.00
Interior Features
- Ceiling Fans(s)
- Living Room/Dining Room Combo
Cash Flow
| Cap Rate4.4 | Gross Yield16.2% | Annual Rent$16,200.00 | Property Taxes$2,177.00 | Operating Expenses0 |
| Year 1 | Year 5 | Year 10 | ||||
| Expected Rent | $16,200.00 $1,350.00 / mo | $81,000.00 $1,350.00 / mo | $162,000.00 $1,350.00 / mo | |||
| Estimated Expenses | $2,177.00 | $10,885.00 | $21,770.00 | |||
| Net Cash Flow | $14,023.00 | $70,115.00 | $140,230.00 | |||
| HOA Fees | $9,600.00 | $48,000.00 | $96,000.00 |