Property Info
- MLS TB8448040
- Unit No -
- Bedrooms 2
- Bathrooms 2
- Area (sqft) 990
- Living Area (sqft) 918
- Foundation Slab
- Min Lease Slab
- HOA Fees $380.00
Interior Features
- Ceiling Fans(s)
Cash Flow
| Cap Rate8.6 | Gross Yield13.4% | Annual Rent$17,400.00 | Property Taxes$1,684.00 | Operating Expenses0 |
| Year 1 | Year 5 | Year 10 | ||||
| Expected Rent | $17,400.00 $1,450.00 / mo | $87,000.00 $1,450.00 / mo | $174,000.00 $1,450.00 / mo | |||
| Estimated Expenses | $1,684.00 | $8,420.00 | $16,840.00 | |||
| Net Cash Flow | $15,716.00 | $78,580.00 | $157,160.00 | |||
| HOA Fees | $4,560.00 | $22,800.00 | $45,600.00 |