Property Info
- MLS TB8487484
- Unit No D
- Bedrooms 2
- Bathrooms 2
- Area (sqft) 975
- Living Area (sqft) 915
- Foundation Slab
- Min Lease Slab
- HOA Fees $665.00
Interior Features
- Thermostat
Cash Flow
| Cap Rate5.5 | Gross Yield11.4% | Annual Rent$19,800.00 | Property Taxes$2,238.63 | Operating Expenses0 |
| Year 1 | Year 5 | Year 10 | ||||
| Expected Rent | $19,800.00 $1,650.00 / mo | $99,000.00 $1,650.00 / mo | $198,000.00 $1,650.00 / mo | |||
| Estimated Expenses | $2,238.63 | $11,193.15 | $22,386.30 | |||
| Net Cash Flow | $17,561.37 | $87,806.85 | $175,613.70 | |||
| HOA Fees | $7,980.00 | $39,900.00 | $79,800.00 |