Property Info
- MLS TB8303846
- Unit No 175
- Bedrooms 2
- Bathrooms 2
- Area (sqft) -
- Living Area (sqft) 898
- Foundation Slab
- Min Lease Slab
- HOA Fees $504.00
Interior Features
- Ceiling Fans(s)
- High Ceilings
- Split Bedroom
- Stone Counters
- Thermostat
- Walk-In Closet(s)
Cash Flow
| Cap Rate6.6 | Gross Yield11.4% | Annual Rent$21,288.00 | Property Taxes$2,889.96 | Operating Expenses0 |
| Year 1 | Year 5 | Year 10 | ||||
| Expected Rent | $21,288.00 $1,774.00 / mo | $106,440.00 $1,774.00 / mo | $212,880.00 $1,774.00 / mo | |||
| Estimated Expenses | $2,889.96 | $14,449.80 | $28,899.60 | |||
| Net Cash Flow | $18,398.04 | $91,990.20 | $183,980.40 | |||
| HOA Fees | $6,048.00 | $30,240.00 | $60,480.00 |