Property Info
- MLS TB8520788
- Unit No A
- Bedrooms 1
- Bathrooms 1
- Area (sqft) 562
- Living Area (sqft) 562
- Foundation Slab
- Min Lease Slab
- HOA Fees $627.00
Interior Features
- Ceiling Fans(s)
- Open Floorplan
- Thermostat
Cash Flow
| Cap Rate6.4 | Gross Yield12% | Annual Rent$24,000.00 | Property Taxes$3,631.15 | Operating Expenses0 |
| Year 1 | Year 5 | Year 10 | ||||
| Expected Rent | $24,000.00 $2,000.00 / mo | $120,000.00 $2,000.00 / mo | $240,000.00 $2,000.00 / mo | |||
| Estimated Expenses | $3,631.15 | $18,155.75 | $36,311.50 | |||
| Net Cash Flow | $20,368.85 | $101,844.25 | $203,688.50 | |||
| HOA Fees | $7,524.00 | $37,620.00 | $75,240.00 |