Property Info
- MLS TB8482485
- Unit No -
- Bedrooms 2
- Bathrooms 1
- Area (sqft) 875
- Living Area (sqft) 875
- Foundation Block
- Min Lease Block
- HOA Fees $75.00
Interior Features
- Kitchen/Family Room Combo
- Open Floorplan
- Solid Wood Cabinets
Cash Flow
| Cap Rate8.6 | Gross Yield10.6% | Annual Rent$18,600.00 | Property Taxes$2,625.50 | Operating Expenses0 |
| Year 1 | Year 5 | Year 10 | ||||
| Expected Rent | $18,600.00 $1,550.00 / mo | $93,000.00 $1,550.00 / mo | $186,000.00 $1,550.00 / mo | |||
| Estimated Expenses | $2,625.50 | $13,127.50 | $26,255.00 | |||
| Net Cash Flow | $15,974.50 | $79,872.50 | $159,745.00 | |||
| HOA Fees | $900.00 | $4,500.00 | $9,000.00 |