Property Info
- MLS TB8487190
- Unit No -
- Bedrooms 3
- Bathrooms 2
- Area (sqft) 1941
- Living Area (sqft) 1941
- Foundation Slab
- Min Lease Slab
- HOA Fees $66.67
Interior Features
- Other
Cash Flow
| Cap Rate-1.3 | Gross Yield? | Annual Rent$144.00 | Property Taxes$3,305.55 | Operating Expenses0 |
| Year 1 | Year 5 | Year 10 | ||||
| Expected Rent | $144.00 $12.00 / mo | $720.00 $12.00 / mo | $1,440.00 $12.00 / mo | |||
| Estimated Expenses | $3,305.55 | $16,527.75 | $33,055.50 | |||
| Net Cash Flow | -$3,161.55 | -$15,807.75 | -$31,615.50 | |||
| HOA Fees | $800.04 | $4,000.20 | $8,000.40 |