Property Info
- MLS TB8527926
- Unit No -
- Bedrooms 2
- Bathrooms 2
- Area (sqft) 970
- Living Area (sqft) 970
- Foundation Block
- Min Lease Block
- HOA Fees $620.00
Interior Features
- Ceiling Fans(s)
Cash Flow
| Cap Rate7.8 | Gross Yield14.3% | Annual Rent$22,800.00 | Property Taxes$2,834.00 | Operating Expenses0 |
| Year 1 | Year 5 | Year 10 | ||||
| Expected Rent | $22,800.00 $1,900.00 / mo | $114,000.00 $1,900.00 / mo | $228,000.00 $1,900.00 / mo | |||
| Estimated Expenses | $2,834.00 | $14,170.00 | $28,340.00 | |||
| Net Cash Flow | $19,966.00 | $99,830.00 | $199,660.00 | |||
| HOA Fees | $7,440.00 | $37,200.00 | $74,400.00 |