Property Info
- MLS TB8521164
- Unit No D
- Bedrooms 1
- Bathrooms 2
- Area (sqft) 920
- Living Area (sqft) 800
- Foundation Slab
- Min Lease Slab
- HOA Fees $488.00
Interior Features
- Ceiling Fans(s)
- Living Room/Dining Room Combo
- Thermostat
Cash Flow
| Cap Rate7.4 | Gross Yield14% | Annual Rent$16,740.00 | Property Taxes$1,971.00 | Operating Expenses0 |
| Year 1 | Year 5 | Year 10 | ||||
| Expected Rent | $16,740.00 $1,395.00 / mo | $83,700.00 $1,395.00 / mo | $167,400.00 $1,395.00 / mo | |||
| Estimated Expenses | $1,971.00 | $9,855.00 | $19,710.00 | |||
| Net Cash Flow | $14,769.00 | $73,845.00 | $147,690.00 | |||
| HOA Fees | $5,856.00 | $29,280.00 | $58,560.00 |