Property Info
- MLS TB8483709
- Unit No F
- Bedrooms 2
- Bathrooms 2
- Area (sqft) 915
- Living Area (sqft) 915
- Foundation Slab
- Min Lease Slab
- HOA Fees $665.00
Interior Features
- Ceiling Fans(s)
- Living Room/Dining Room Combo
- Primary Bedroom Main Floor
- Thermostat
Cash Flow
| Cap Rate7.8 | Gross Yield15.6% | Annual Rent$21,000.00 | Property Taxes$2,502.65 | Operating Expenses0 |
| Year 1 | Year 5 | Year 10 | ||||
| Expected Rent | $21,000.00 $1,750.00 / mo | $105,000.00 $1,750.00 / mo | $210,000.00 $1,750.00 / mo | |||
| Estimated Expenses | $2,502.65 | $12,513.25 | $25,026.50 | |||
| Net Cash Flow | $18,497.35 | $92,486.75 | $184,973.50 | |||
| HOA Fees | $7,980.00 | $39,900.00 | $79,800.00 |