Property Info
- MLS TB8491871
- Unit No -
- Bedrooms 1
- Bathrooms 1
- Area (sqft) 308
- Living Area (sqft) 308
- Foundation Block, Concrete Perimeter, Slab
- Min Lease Block, Concrete Perimeter, Slab
- HOA Fees $115.00
Interior Features
- Ceiling Fans(s)
- Coffered Ceiling(s)
- High Ceilings
- Open Floorplan
- Pest Guard System
- Primary Bedroom Main Floor
- Window Treatments
Cash Flow
| Cap Rate9.5 | Gross Yield10.9% | Annual Rent$30,000.00 | Property Taxes$2,557.90 | Operating Expenses0 |
| Year 1 | Year 5 | Year 10 | ||||
| Expected Rent | $30,000.00 $2,500.00 / mo | $150,000.00 $2,500.00 / mo | $300,000.00 $2,500.00 / mo | |||
| Estimated Expenses | $2,557.90 | $12,789.50 | $25,579.00 | |||
| Net Cash Flow | $27,442.10 | $137,210.50 | $274,421.00 | |||
| HOA Fees | $1,380.00 | $6,900.00 | $13,800.00 |