Property Info
- MLS TB8300655
- Unit No 102
- Bedrooms 2
- Bathrooms 2
- Area (sqft) -
- Living Area (sqft) 912
- Foundation Slab
- Min Lease Slab
- HOA Fees $500.00
Interior Features
- Ceiling Fans(s)
- Living Room/Dining Room Combo
- Primary Bedroom Main Floor
Cash Flow
| Cap Rate6.8 | Gross Yield11.6% | Annual Rent$19,200.00 | Property Taxes$1,988.00 | Operating Expenses0 |
| Year 1 | Year 5 | Year 10 | ||||
| Expected Rent | $19,200.00 $1,600.00 / mo | $96,000.00 $1,600.00 / mo | $192,000.00 $1,600.00 / mo | |||
| Estimated Expenses | $1,988.00 | $9,940.00 | $19,880.00 | |||
| Net Cash Flow | $17,212.00 | $86,060.00 | $172,120.00 | |||
| HOA Fees | $6,000.00 | $30,000.00 | $60,000.00 |