Property Info
- MLS TB8466050
- Unit No -
- Bedrooms 3
- Bathrooms 2
- Area (sqft) 1274
- Living Area (sqft) 1274
- Foundation Stem Wall, Stilt/On Piling
- Min Lease -
- HOA Fees $1,174.00
Interior Features
- Other
Cash Flow
| Cap Rate2.4 | Gross Yield12% | Annual Rent$21,600.00 | Property Taxes$3,165.00 | Operating Expenses0 |
| Year 1 | Year 5 | Year 10 | ||||
| Expected Rent | $21,600.00 $1,800.00 / mo | $108,000.00 $1,800.00 / mo | $216,000.00 $1,800.00 / mo | |||
| Estimated Expenses | $3,165.00 | $15,825.00 | $31,650.00 | |||
| Net Cash Flow | $18,435.00 | $92,175.00 | $184,350.00 | |||
| HOA Fees | $14,088.00 | $70,440.00 | $140,880.00 |