Property Info
- MLS TB8521163
- Unit No B
- Bedrooms 1
- Bathrooms 2
- Area (sqft) 920
- Living Area (sqft) 800
- Foundation Block, Slab
- Min Lease Block, Slab
- HOA Fees $488.00
Interior Features
- Ceiling Fans(s)
- Living Room/Dining Room Combo
- Thermostat
Cash Flow
| Cap Rate8.1 | Gross Yield14.3% | Annual Rent$18,000.00 | Property Taxes$1,971.00 | Operating Expenses0 |
| Year 1 | Year 5 | Year 10 | ||||
| Expected Rent | $18,000.00 $1,500.00 / mo | $90,000.00 $1,500.00 / mo | $180,000.00 $1,500.00 / mo | |||
| Estimated Expenses | $1,971.00 | $9,855.00 | $19,710.00 | |||
| Net Cash Flow | $16,029.00 | $80,145.00 | $160,290.00 | |||
| HOA Fees | $5,856.00 | $29,280.00 | $58,560.00 |