Property Info
- MLS TB8459896
- Unit No -
- Bedrooms 2
- Bathrooms 1
- Area (sqft) 916
- Living Area (sqft) 916
- Foundation Block
- Min Lease Block
- HOA Fees $88.00
Interior Features
- Ceiling Fans(s)
- Kitchen/Family Room Combo
- Thermostat
- Vaulted Ceiling(s)
Cash Flow
| Cap Rate7.1 | Gross Yield8.9% | Annual Rent$20,400.00 | Property Taxes$2,994.00 | Operating Expenses0 |
| Year 1 | Year 5 | Year 10 | ||||
| Expected Rent | $20,400.00 $1,700.00 / mo | $102,000.00 $1,700.00 / mo | $204,000.00 $1,700.00 / mo | |||
| Estimated Expenses | $2,994.00 | $14,970.00 | $29,940.00 | |||
| Net Cash Flow | $17,406.00 | $87,030.00 | $174,060.00 | |||
| HOA Fees | $1,056.00 | $5,280.00 | $10,560.00 |