Property Info
- MLS TB8517517
- Unit No 1
- Bedrooms 2
- Bathrooms 2
- Area (sqft) 1480
- Living Area (sqft) 1270
- Foundation Slab
- Min Lease Slab
- HOA Fees $600.00
Interior Features
- Ceiling Fans(s)
Cash Flow
| Cap Rate3.5 | Gross Yield9.9% | Annual Rent$14,400.00 | Property Taxes$2,109.06 | Operating Expenses0 |
| Year 1 | Year 5 | Year 10 | ||||
| Expected Rent | $14,400.00 $1,200.00 / mo | $72,000.00 $1,200.00 / mo | $144,000.00 $1,200.00 / mo | |||
| Estimated Expenses | $2,109.06 | $10,545.30 | $21,090.60 | |||
| Net Cash Flow | $12,290.94 | $61,454.70 | $122,909.40 | |||
| HOA Fees | $7,200.00 | $36,000.00 | $72,000.00 |